3 beds
1 floors
329 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 298 sq.m. up to 590 sq.m.
Villa purchase savings
$ 777 117
price from developer
$ 15 542
deposit
$ 217 593
down payment
3 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
+ $ 79 655
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 856 772 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 79 655
$ 777 117
Construction Start
$ 856 772
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 94 808
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 901 per month (≈ +$ 94 808 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 901
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 321 per month (≈ +$ 75 847 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 321
Monthly income
10.2 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
$ 777 117
06.2025
Foundation
$ 815 973
+ $ 38 856
09.2026
Completed
$ 856 772
+ $ 79 655
Total return:
+ $ 79 655
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 15 542
The total price is $ 777 117, split into 3 payments through Q3 2026. The deposit is $ 15 542. The first installment is $ 217 593 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 540
1
05.2026
$ 217 590
2
07.2026
$ 271 990
3
09.2026
$ 271 990
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 8 minutes drive to Layan Beach and 13 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping and entertainment await you at Porto De Phuket and Boat Avenue, which can be reached in 17 and 20 minutes respectively. For outdoor enthusiasts, Blue Tree Lagoon is 22 minutes away and the prestigious Laguna Golf — is just 12 minutes away. If necessary, medical assistance is available at Thalang Hospital, which is only 22 minutes' drive away, and Phuket International Airport can be reached in 25 minutes.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
