4 beds
1 floors
558 sqm
Installment payment throughout the villa construction period. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. Ideal for living or for earning rental income.
High rental potential thanks to its convenient location and modern design. Villas are presented with a total area of 558 sq.m. with land plots ranging from 675 sq.m. up to 735 sq.m. Live in a secluded harbor with direct water views, modern design, open plan living room and extensive outdoor terrace next to the infinity pool
VILLA PURCHASE SAVINGS
$ 2 075 933
price from developer
$ 3 219
deposit
$ 411 968
down payment
5 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
+ $ 212 783
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 288 716 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 212 783
$ 2 075 933
Construction Start
$ 2 288 716
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 238 732
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 19 894 per month (≈ +$ 238 732 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 19 894
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 15 915 per month (≈ +$ 190 986 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 15 915
Monthly income
10.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 103 797
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 415 187. By the time of the second payment (june 06), the property price will be $ 2 179 730. You exit the deal and assign your ownership rights, yielding a 25% profit of $ 103 797
$ 3 219
Deposit
$ 411 968
First Installment
25 %
Profit, %
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 2 075 933, split into 5 payments through Q4 2027. The deposit is $ 3 219. The first installment is $ 411 968 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 411 970
2
06.2026
$ 415 190
3
12.2026
$ 415 190
4
06.2027
$ 415 190
5
11.2027
$ 415 190
* 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
$ 2 075 933
03.2026
Foundation
$ 2 179 730
+ $ 103 797
12.2027
Completed
$ 2 288 716
+ $ 212 783
Итоговый доход:
+ $ 2 12 783
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Laguna Waterfront Villas are part of the popular Laguna Phuket resort complex, which is known as a great place for a family holiday. For the convenience of residents, a free bus is provided to help you easily move around the complex and get to the nearby beach. Shops and restaurants are just a 5–10 minute drive away from Boat Avenue, Villa Market and Porto de Phuket in Cherngtalay. Major shopping centers in Talang such as Lotus, Makro and Robinson, as well as international schools, are 15-20 minutes away. The stunning beaches of Bangtao and Layan are just 10 minutes away by car. Phuket International Airport can be reached in about 25 minutes by car.
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