4 beds
1 floors
535 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
$ 1 713 871
price from developer
$ 32 942
deposit
$ 481 220
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
+ $ 175 672
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 889 543 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 175 672
$ 1 713 871
Construction Start
$ 1 889 543
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 171 387
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 282 per month (≈ +$ 171 387 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 14 282
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 426 per month (≈ +$ 137 110 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 426
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
$ 1 713 871
06.2025
Foundation
$ 1 799 565
+ $ 85 694
09.2026
Completed
$ 1 889 543
+ $ 175 672
Total return:
+ $ 1 75 672
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 32 942
The total price is $ 1 713 871, split into 3 payments through Q3 2026. The deposit is $ 32 942. The first installment is $ 481 220 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 32 940
1
05.2026
$ 481 220
2
07.2026
$ 599 850
3
09.2026
$ 599 850
* 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
