4 beds
1 floors
607 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
$ 2 819 344
price from developer
$ 56 387
deposit
$ 789 416
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
+ $ 288 983
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 108 327 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 288 983
$ 2 819 344
Construction Start
$ 3 108 327
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 281 934
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 23 495 per month (≈ +$ 281 934 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 23 495
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 18 796 per month (≈ +$ 225 548 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 18 796
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
$ 2 819 344
06.2025
Foundation
$ 2 960 311
+ $ 140 967
09.2026
Completed
$ 3 108 327
+ $ 288 983
Total return:
+ $ 2 88 983
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 56 387
The total price is $ 2 819 344, split into 3 payments through Q3 2026. The deposit is $ 56 387. The first installment is $ 789 416 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 56 390
1
05.2026
$ 789 420
2
07.2026
$ 986 770
3
09.2026
$ 986 770
* 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
