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
$ 1 198 441
price from developer
$ 23 969
deposit
$ 335 563
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
+ $ 122 840
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 321 281 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 122 840
$ 1 198 441
Construction Start
$ 1 321 281
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 119 844
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 987 per month (≈ +$ 119 844 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 987
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 990 per month (≈ +$ 95 875 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 990
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 6, deposit: 23 969
The total price is $ 1 198 441, split into 6 payments through Q2 2026. The deposit is $ 23 969. The first installment is $ 335 563 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 23 970
1
08.2025
$ 335 560
2
10.2025
$ 167 780
3
12.2025
$ 167 780
4
02.2026
$ 167 780
5
04.2026
$ 167 780
6
06.2026
$ 167 780
* 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
$ 1 198 441
12.2024
Foundation
$ 1 258 363
+ $ 59 922
03.2026
Completed
$ 1 321 281
+ $ 122 840
Итоговый доход:
+ $ 1 22 840
* 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