3 beds
1 floors
339 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. 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 319 sq.m. up to 479 sq.m.
Villa purchase savings
$ 967 704
price from developer
$ 19 354
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 99 189
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 066 893 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 99 189
$ 967 704
Construction Start
$ 1 066 893
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 104 512
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 709 per month (≈ +$ 104 512 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 709
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 967 per month (≈ +$ 83 610 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 967
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
$ 967 704
12.2024
Foundation
$ 1 016 089
+ $ 48 385
03.2026
Completed
$ 1 066 893
+ $ 99 189
Total return:
+ $ 99 189
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
It's just a 15-minute drive to picturesque Layan Beach and Bangtao Beach, while Surin Beach is 20 minutes away. For family-friendly activities, Blue Tree Lagoon and Phuket Nature Elephant Reserve are just 7 minutes away. Porto De Phuket and Villa Market - Boat Avenue shopping centers are 10 minutes from the complex, providing convenient access to shopping and restaurants. And for your comfort, Thalang Hospital is only 8 minutes away and Phuket International Airport can be reached in 20 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
