4 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
$ 1 419 520
price from developer
$ 26 475
deposit
$ 399 381
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
+ $ 145 500
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 565 020 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 145 500
$ 1 419 520
Construction Start
$ 1 565 020
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 141 952
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 829 per month (≈ +$ 141 952 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 11 829
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 463 per month (≈ +$ 113 562 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 463
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 26 475
The total price is $ 1 419 520, split into 6 payments through Q3 2026. The deposit is $ 26 475. The first installment is $ 399 381 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 26 480
1
12.2025
$ 399 380
2
01.2026
$ 198 730
3
03.2026
$ 198 730
4
05.2026
$ 198 730
5
07.2026
$ 198 730
6
09.2026
$ 198 730
* 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
$ 1 419 520
06.2025
Foundation
$ 1 490 496
+ $ 70 976
09.2026
Completed
$ 1 565 021
+ $ 145 501
Итоговый доход:
+ $ 1 45 500
* 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