3 beds
1 floors
345.3 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. 10% discount on full payment. 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
$ 882 531
price from developer
$ 17 651
deposit
$ 291 235
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
+ $ 90 460
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 972 991 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 90 460
$ 882 531
Construction Start
$ 972 991
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 107 669
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 972 per month (≈ +$ 107 669 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 8 972
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 178 per month (≈ +$ 86 135 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 7 178
Monthly income
10.2 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
$ 882 531
03.2025
Foundation
$ 926 658
+ $ 44 127
12.2026
Completed
$ 972 991
+ $ 90 460
Total return:
+ $ 90 460
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 17 651
The total price is $ 882 531, split into 2 payments through Q2 2026. The deposit is $ 17 651. The first installment is $ 291 235 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 650
1
04.2026
$ 291 240
2
06.2026
$ 573 650
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726