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
$ 996 520
price from developer
$ 19 930
deposit
$ 279 026
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
+ $ 102 144
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 098 664 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 102 144
$ 996 520
Construction Start
$ 1 098 664
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 114 600
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 550 per month (≈ +$ 114 600 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 9 550
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 640 per month (≈ +$ 91 680 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 7 640
Monthly income
10.9 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
$ 996 520
06.2025
Foundation
$ 1 046 346
+ $ 49 826
09.2026
Completed
$ 1 098 663
+ $ 102 143
Total return:
+ $ 1 02 144
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 19 930
The total price is $ 996 520, split into 3 payments through Q3 2026. The deposit is $ 19 930. The first installment is $ 279 026 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 19 930
1
05.2026
$ 279 030
2
07.2026
$ 348 780
3
09.2026
$ 348 780
* 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
