4 beds
1 floors
498 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 411 sq.m. up to 1,373 sq.m.
Villa purchase savings
$ 1 544 622
price from developer
$ 30 892
deposit
$ 432 494
down payment
3 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 158 324
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 702 946 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 158 324
$ 1 544 622
Construction Start
$ 1 702 946
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 154 462
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 872 per month (≈ +$ 154 462 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 12 872
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 297 per month (≈ +$ 123 570 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 297
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 1 544 622
06.2025
Foundation
$ 1 621 853
+ $ 77 231
09.2026
Completed
$ 1 702 946
+ $ 158 324
Total return:
+ $ 1 58 324
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 30 892
The total price is $ 1 544 622, split into 3 payments through Q3 2026. The deposit is $ 30 892. The first installment is $ 432 494 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 890
1
04.2026
$ 432 490
2
06.2026
$ 540 620
3
09.2026
$ 540 620
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 10 minutes — and you are already enjoying your holiday on the picturesque Layan Beach. And if you want variety, Bangtao Beach, Naithon Beach and Surin Beach are just a 15-20 minute drive away.
For shopping and entertainment you will find Porto De Phuket and Boat Avenue, which can be reached in 10-15 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf Course and Blue Canyon Golf Course, which are only 15-18 minutes away. If necessary, medical assistance is always at hand: Thalang Hospital can be reached in 13 minutes, and Bangkok Hospital in 35 minutes. And, of course, the proximity of Phuket International Airport, just a 13-minute drive, will be a huge plus for travelers.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726