4 beds
1 floors
435 sqm
The villa with an area of 435 m² on a plot of 720 m² in Grand Avenue is designed for buyers who need to buy a spacious property with privacy for each family member. The layout is built around a central kitchen-living room: 4 bedrooms with their own bathrooms are located at different ends of the villa, so personal areas do not intersect, and in the center there remains a common space for relaxation, reception and family accommodation.
From the kitchen-living room there is direct access to the terrace and to the private pool, which strengthens the connection between the internal and external areas and makes the villa convenient for long-term stays or premium rentals. A guest toilet in a common area and a garage for 2 cars increase the functionality of the property, and purchasing this format is especially rational for families, expats and tenants, who value space, privacy and full infrastructure.
The villa is located in the large Grand Avenue complex, next to beaches, schools, restaurants and Laguna infrastructure. The site includes a running track, a developed indoor environment and a world-class gym, so the acquisition works not only as housing, but also as a liquid asset. It is profitable to buy at the current stage, as long as the project retains the choice of villas by layout and location.
Villa purchase savings
$ 1 785 606
price from developer
$ 35 712
deposit
$ 499 970
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
+ $ 183 025
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 968 631 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 183 025
$ 1 785 606
Construction Start
$ 1 968 631
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 178 561
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 880 per month (≈ +$ 178 561 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 14 880
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 904 per month (≈ +$ 142 848 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 904
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
$ 1 785 606
06.2025
Foundation
$ 1 874 886
+ $ 89 280
09.2026
Completed
$ 1 968 630
+ $ 183 024
Total return:
+ $ 1 83 025
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 35 712
The total price is $ 1 785 606, split into 2 payments through Q3 2026. The deposit is $ 35 712. The first installment is $ 499 970 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 35 710
1
06.2026
$ 499 970
2
09.2026
$ 1 249 920
* 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
