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
$ 818 474
price from developer
$ 15 877
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 83 894
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 902 368 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 83 894
$ 818 474
Construction Start
$ 902 368
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 88 395
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 366 per month (≈ +$ 88 395 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 366
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 893 per month (≈ +$ 70 716 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 893
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
$ 818 474
12.2026
50%
$ 859 398
+ $ 40 924
12.2027
Completed
$ 902 368
+ $ 83 894
Total return:
+ $ 83 894
* 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
