4 beds
1 floors
479 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
$ 1 160 146
price from developer
$ 23 203
deposit
$ 324 841
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
+ $ 118 915
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 279 061 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 118 915
$ 1 160 146
Construction Start
$ 1 279 061
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 116 015
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 668 per month (≈ +$ 116 015 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 668
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 734 per month (≈ +$ 92 812 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 734
Monthly income
12.5 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
$ 1 160 146
12.2024
Foundation
$ 1 218 153
+ $ 58 007
03.2026
Completed
$ 1 279 061
+ $ 118 915
Total return:
+ $ 1 18 915
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 23 203
The total price is $ 1 160 146, split into 6 payments through Q2 2026. The deposit is $ 23 203. The first installment is $ 324 841 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 23 200
1
08.2025
$ 324 840
2
10.2025
$ 162 420
3
12.2025
$ 162 420
4
02.2026
$ 162 420
5
04.2026
$ 162 420
6
06.2026
$ 162 420
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
