4 beds
1 floors
516 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
$ 2 060 930
price from developer
$ 41 219
deposit
$ 577 059
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
+ $ 211 245
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 272 175 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 211 245
$ 2 060 930
Construction Start
$ 2 272 175
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 206 093
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 174 per month (≈ +$ 206 093 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 17 174
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 740 per month (≈ +$ 164 874 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 740
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
$ 2 060 930
06.2025
Foundation
$ 2 163 976
+ $ 103 046
09.2026
Completed
$ 2 272 175
+ $ 211 245
Total return:
+ $ 2 11 245
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 41 219
The total price is $ 2 060 930, split into 2 payments through Q3 2026. The deposit is $ 41 219. The first installment is $ 577 059 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 41 220
1
06.2026
$ 577 060
2
09.2026
$ 1 442 650
* 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
