3 beds
2 floors
350 sqm
The 350 sqm two-storey villa, located on a plot of 327.6 sqm, is designed by with three master bedrooms with private bathrooms and an additional guest bathroom — a convenient format for those planning to buy a spacious residence for the family or considering purchasing a liquid property for further rental. This configuration ensures privacy for each family member and meets the expectations of premium segment tenants, which increases investment attractiveness during resale.
Own swimming pool with terrace and parking form a format that is in demand in Phuket among family tenants and expats. The architecture combines mid-century modernity and a tropical biophilic concept, which supports the positioning of the property in the modern market segment. Construction takes 12 months after 30% deposit, so the purchase allows you to plan in advance the commissioning date and use strategy.
Freehold or leasehold registration is available, and installment plans for the construction period reduce the burden on capital when purchasing. It is possible to purchase an additional package of furniture for quick rental, as well as install solar panels, a system «smart home» and additional solutions for pets. This set of characteristics makes the villa a tool for both personal living and for the formation of a profitable asset in the 3-bedroom private pool villa segment in Phuket.
Villa purchase savings
$ 872 723
price from developer
$ 5 947
deposit
$ 255 870
down payment
4 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
+ $ 90 184
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 962 907 (see the price growth chart), which will provide you with a 10.33% profit amounting to about $ 90 184
$ 872 723
Construction Start
$ 962 907
Construction Completion
10.33 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 94 254
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 855 per month (≈ +$ 94 254 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 855
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 284 per month (≈ +$ 75 403 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 284
Monthly income
11.6 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 872 723
06.2026
Foundation
$ 898 905
+ $ 26 182
11.2026
Frame
$ 925 872
+ $ 53 149
03.2027
Completed
$ 962 907
+ $ 90 184
Total return:
+ $ 90 184
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 947
The total price is $ 872 723, split into 4 payments through Q1 2027. The deposit is $ 5 947. The first installment is $ 255 870 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
08.2026
$ 255 870
2
10.2026
$ 203 640
3
12.2026
$ 203 640
4
03.2027
$ 203 640
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
One of the best for swimming and outdoor activities, Bang Tao Beach is 5 km from the complex (10 minutes by car). Layan Beach, calm and secluded, is located 5 minutes' drive away. Boat Avenue Shopping Center with Shops & Restaurants — 15 minutes away. Laguna Phuket Golf Club, a prestigious destination for golf lovers with stunning views —6 km (12 minutes) away. Blue Tree Entertainment Complex with Water Park — 20 minutes away. Lotus and Macro Supermarkets — at 25 minutes. Headstart International School and UWC College are 30 minutes away by car.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
