4 beds
1 floors
422 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
$ 1 027 667
price from developer
$ 20 553
deposit
$ 287 747
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
+ $ 105 336
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 133 003 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 105 336
$ 1 027 667
Construction Start
$ 1 133 003
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 118 182
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 848 per month (≈ +$ 118 182 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 9 848
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 879 per month (≈ +$ 94 545 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 7 879
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 6, deposit: 20 553
The total price is $ 1 027 667, split into 6 payments through Q3 2026. The deposit is $ 20 553. The first installment is $ 287 747 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 20 550
1
12.2025
$ 287 750
2
01.2026
$ 143 870
3
03.2026
$ 143 870
4
05.2026
$ 143 870
5
07.2026
$ 143 870
6
09.2026
$ 143 870
* 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
$ 1 027 667
06.2025
Foundation
$ 1 079 050
+ $ 51 383
09.2026
Completed
$ 1 133 002
+ $ 105 335
Итоговый доход:
+ $ 1 05 336
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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