4 beds
1 floors
607 sqm
The villa with an area of 607 m² on an area of 1127.13 m² in Grand Avenue is designed for buyers who want to buy a spacious property with high privacy and a functional layout. 4 bedrooms with private bathrooms are located on the sides of the villa, and in the center there is a kitchen-living room with a guest bathroom — the main space for family, relaxation and reception of guests.
From the kitchen-living room there is access to the terrace and to the private pool, next to which there is a separate recreation area and a bathroom. This solution increases the convenience of daily living and makes the purchase especially attractive for families, expats and premium segment tenants, who care not only about the area, but also about the thoughtful separation of internal and external zones.
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 as a living, rental and capital preservation facility. It is profitable to buy this format now, while the project has a choice of villas with large plots and different planning solutions.
Villa purchase savings
$ 2 623 925
price from developer
$ 52 479
deposit
$ 734 698
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
+ $ 268 952
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 892 877 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 268 952
$ 2 623 925
Construction Start
$ 2 892 877
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 262 392
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 21 866 per month (≈ +$ 262 392 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 21 866
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 17 493 per month (≈ +$ 209 914 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 17 493
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
$ 2 623 925
06.2025
Foundation
$ 2 755 121
+ $ 131 196
09.2026
Completed
$ 2 892 877
+ $ 268 952
Total return:
+ $ 2 68 952
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 52 479
The total price is $ 2 623 925, split into 2 payments through Q3 2026. The deposit is $ 52 479. The first installment is $ 734 698 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 52 480
1
07.2026
$ 734 700
2
09.2026
$ 1 836 750
* 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
