4 beds
1 floors
406 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. In the Grand Avenue village there are villas with designs for every taste: Forest, Elegance, Signature, Modern Luxury. 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 430 sq.m. up to 1700 sq.m.
VILLA PURCHASE SAVINGS
$ 1 537 413
price from developer
$ 30 748
deposit
$ 430 476
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
+ $ 157 585
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 694 998 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 157 585
$ 1 537 413
Construction Start
$ 1 694 998
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 153 741
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 812 per month (≈ +$ 153 741 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 12 812
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 249 per month (≈ +$ 122 993 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 249
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 30 748
The total price is $ 1 537 413, split into 6 payments through Q3 2026. The deposit is $ 30 748. The first installment is $ 430 476 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 750
1
12.2025
$ 430 480
2
01.2026
$ 215 240
3
03.2026
$ 215 240
4
05.2026
$ 215 240
5
07.2026
$ 215 240
6
09.2026
$ 215 240
* 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
$ 1 537 413
06.2025
Foundation
$ 1 614 284
+ $ 76 871
09.2026
Completed
$ 1 694 998
+ $ 157 585
Итоговый доход:
+ $ 1 57 585
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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