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
$ 1 194 979
price from developer
$ 23 900
deposit
$ 334 594
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
+ $ 122 486
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 317 465 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 122 486
$ 1 194 979
Construction Start
$ 1 317 465
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 119 498
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 958 per month (≈ +$ 119 498 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 958
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 967 per month (≈ +$ 95 598 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 967
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
$ 1 194 979
12.2024
Foundation
$ 1 254 728
+ $ 59 749
03.2026
Completed
$ 1 317 464
+ $ 122 485
Total return:
+ $ 1 22 486
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 23 900
The total price is $ 1 194 979, split into 6 payments through Q2 2026. The deposit is $ 23 900. The first installment is $ 334 594 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 23 900
1
08.2025
$ 334 590
2
10.2025
$ 167 300
3
12.2025
$ 167 300
4
02.2026
$ 167 300
5
04.2026
$ 167 300
6
06.2026
$ 167 300
* 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
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