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
$ 1 490 817
price from developer
$ 29 816
deposit
$ 417 429
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
+ $ 152 808
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 643 625 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 152 808
$ 1 490 817
Construction Start
$ 1 643 625
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 149 082
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 423 per month (≈ +$ 149 082 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 12 423
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 939 per month (≈ +$ 119 265 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 939
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
$ 1 490 817
06.2025
Foundation
$ 1 565 358
+ $ 74 541
09.2026
Completed
$ 1 643 626
+ $ 152 809
Total return:
+ $ 1 52 808
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 29 816
The total price is $ 1 490 817, split into 3 payments through Q3 2026. The deposit is $ 29 816. The first installment is $ 417 429 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 29 820
1
05.2026
$ 417 430
2
07.2026
$ 521 790
3
09.2026
$ 521 790
* 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
