3 beds
1 floors
381 sqm
The villa of 382 m² on a plot of 567 m² in Grand Avenue combines privacy, functional layout and the advantages of a large complex. The main building has 2 bedrooms without adjacent walls, each has its own bathroom, there is also a guest bathroom and a spacious kitchen-living room with access to the terrace and pool. This decision makes the purchase rational for a family who wants to buy a villa with a separation of personal and common areas.
A detached building with a bedroom and bathroom expands the use cases: it can be considered as a guest block for relatives, a room for a nanny or staff, a private office, an area for an adult child or an additional bedroom for tenants. This increases the flexibility of the property and increases its investment attractiveness for long-term leases.
The villa is located in a very large complex with a treadmill, developed infrastructure and a world-class gym. A garage for 2 cars, a private pool and a location next to beaches, schools, restaurants and Laguna make the purchase interesting for families, expats and premium tenants. It is profitable to buy this format now, as long as the complex has a choice of villas according to layout and location.
Villa purchase savings
$ 1 385 089
price from developer
$ 27 702
deposit
$ 387 825
down payment
2 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
+ $ 141 971
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 527 060 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 141 971
$ 1 385 089
Construction Start
$ 1 527 060
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 149 590
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 466 per month (≈ +$ 149 590 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 12 466
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 973 per month (≈ +$ 119 672 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 9 973
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
$ 1 385 089
06.2025
Foundation
$ 1 454 343
+ $ 69 254
09.2026
Completed
$ 1 527 060
+ $ 141 971
Total return:
+ $ 1 41 971
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 27 702
The total price is $ 1 385 089, split into 2 payments through Q3 2026. The deposit is $ 27 702. The first installment is $ 387 825 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 27 700
1
06.2026
$ 387 820
2
09.2026
$ 969 560
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just a 5-minute drive separates you from the beautiful Layan Beach, and Bangtao Beach can be reached in 10 minutes. Boat Avenue and Porto De Phuket, which are 10 minutes away, are ideal for shopping and entertainment. Outdoor enthusiasts will appreciate the proximity of Blue Tree Lagoon and Laguna Golf, which are just 15 and 10 minutes away respectively. Medical assistance is also available: Thalang Hospital is 13 minutes away, and Bangkok Hospital is 35 minutes away.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
