3 beds
1 floors
345 sqm
Complete decoration of the villa, terrace and pool, fully equipped bathrooms. Built-in furniture, including kitchenette and wardrobes. Upholstered furniture and appliances are paid separately. Installment payment for 15 months - during the construction of the villa. Ideal for living and for earning income from investments or rentals. High rental potential thanks to its convenient location and modern design. Type of land ownership - possible leasehold
Villa purchase savings
$ 813 692
price from developer
$ 15 784
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 83 403
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 897 095 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 83 403
$ 813 692
Construction Start
$ 897 095
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 87 879
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 323 per month (≈ +$ 87 879 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 323
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 859 per month (≈ +$ 70 303 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 859
Monthly income
11.6 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
$ 813 692
12.2026
50%
$ 854 377
+ $ 40 685
12.2027
Completed
$ 897 096
+ $ 83 404
Total return:
+ $ 83 403
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just a few minutes from your home is Headstart International School, where children can receive a quality international education. In between lessons, you can have fun at the BlueTree water park or go shopping at the Porto de Phuket shopping center. For daily shopping, there are Makro and Tesco stores nearby. Yachting enthusiasts will appreciate the proximity to the Royal Phuket Marina. The ideal location allows you to quickly reach both Phuket Airport in 25 minutes and the city center — Phuket Town in just 20 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
