3 beds
1 floors
425 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
$ 1 422 062
price from developer
$ 21 304
deposit
$ 405 315
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
+ $ 145 761
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 567 823 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 145 761
$ 1 422 062
Construction Start
$ 1 567 823
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 153 583
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 799 per month (≈ +$ 153 583 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 12 799
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 239 per month (≈ +$ 122 866 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 10 239
Monthly income
11.6 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
$ 1 422 062
06.2025
Foundation
$ 1 493 165
+ $ 71 103
09.2026
Completed
$ 1 567 823
+ $ 145 761
Total return:
+ $ 1 45 761
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 21 304
The total price is $ 1 422 062, split into 3 payments through Q3 2026. The deposit is $ 21 304. The first installment is $ 405 315 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 21 300
1
05.2026
$ 405 320
2
07.2026
$ 497 720
3
09.2026
$ 497 720
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
