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
$ 996 673
price from developer
$ 19 933
deposit
$ 279 068
down payment
6 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
+ $ 102 159
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 098 832 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 102 159
$ 996 673
Construction Start
$ 1 098 832
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 107 641
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 970 per month (≈ +$ 107 641 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 970
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 176 per month (≈ +$ 86 113 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 176
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 6, deposit: 19 933
The total price is $ 996 673, split into 6 payments through Q3 2026. The deposit is $ 19 933. The first installment is $ 279 068 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 19 930
1
12.2025
$ 279 070
2
01.2026
$ 139 530
3
03.2026
$ 139 530
4
05.2026
$ 139 530
5
07.2026
$ 139 530
6
09.2026
$ 139 530
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 996 673
12.2024
Foundation
$ 1 046 507
+ $ 49 834
03.2026
Completed
$ 1 098 832
+ $ 102 159
Итоговый доход:
+ $ 1 02 159
* 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.
Other units in this complex
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