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
$ 1 945 680
price from developer
$ 3 017
deposit
$ 386 119
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
+ $ 199 432
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 145 112 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 199 432
$ 1 945 680
Construction Start
$ 2 145 112
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 194 763
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 230 per month (≈ +$ 194 763 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 16 230
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 984 per month (≈ +$ 155 810 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 12 984
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
$ 1 945 680
03.2026
Foundation
$ 2 042 964
+ $ 97 284
12.2027
Completed
$ 2 145 112
+ $ 199 432
Total return:
+ $ 1 99 432
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 017
The total price is $ 1 945 680, split into 5 payments through Q4 2027. The deposit is $ 3 017. The first installment is $ 386 119 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 020
1
09.2026
$ 386 120
2
12.2026
$ 389 140
3
04.2027
$ 389 140
4
08.2027
$ 389 140
5
11.2027
$ 389 140
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
