3 beds
1 floors
370 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. The Forestique village has villas with designs for every taste: Modern luxury and Balinese tropical. 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 318, 424, 425, 428, 434, 535, 536, 567, 568 sq.m.
VILLA PURCHASE SAVINGS
$ 1 401 013
price from developer
$ 29 879
deposit
$ 390 425
down payment
6 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
+ $ 143 604
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 544 617 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 143 604
$ 1 401 013
Construction Start
$ 1 544 617
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 151 309
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 609 per month (≈ +$ 151 309 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 12 609
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 087 per month (≈ +$ 121 048 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 10 087
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 6, deposit: 29 879
The total price is $ 1 401 013, split into 6 payments through Q3 2026. The deposit is $ 29 879. The first installment is $ 390 425 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 29 880
1
12.2025
$ 390 420
2
01.2026
$ 196 140
3
03.2026
$ 196 140
4
05.2026
$ 196 140
5
07.2026
$ 196 140
6
09.2026
$ 196 140
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 1 401 013
06.2025
Foundation
$ 1 471 064
+ $ 70 051
09.2026
Completed
$ 1 544 617
+ $ 143 604
Итоговый доход:
+ $ 1 43 604
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
It's just a 10-minute drive to picturesque Layan Beach, while Bangtao Beach is just 13 minutes away. For shopping and entertainment, Central Porto De Phuket and Boat Avenue are just 10 and 15 minutes away respectively. Golfers will appreciate the proximity of Laguna Golf Phuket and Blue Canyon Golf Course, which can be reached in 15 and 18 minutes. Phuket International Airport is just 13 minutes away, while Thalang Hospital and Bangkok Hospital are 13 and 35 minutes away respectively.
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