3 beds
3 floors
400 sqm
3-storey villa with an area of 400 sq.m., located on a plot of 271.36 sq.m., — format for buyers who want to buy a spacious residence with clear zoning by levels. The presence of a swimming pool, terrace, parking and separate laundry increases the functionality of the property for permanent residence of the family and makes the purchase justified from the point of view of long-term liquidity. The three-level architecture allows you to separate private and shared areas, which is especially important for premium segment tenants.
The villa is implemented in the concept of mid-century Art Nouveau with elements of tropical biophilic architecture, which strengthens its positioning in the modern segment of the Phuket market. Construction takes 12 months after paying 30%, so the purchase gives a projected commissioning period and the opportunity to build a strategy for use — for personal residence or launching a lease in advance.
Freehold or leasehold registration is available, installment plan is valid for the construction period, reducing the one-time burden on capital when purchasing. It is possible to purchase an additional package of furniture for accelerated preparation for occupancy, as well as install solar panels, a system «smart home» and additional solutions for pets. This set of options allows you to adapt the villa to the individual tasks of the owner and create a profitable asset in the private pool villa segment in Phuket.
Villa purchase savings
$ 958 704
price from developer
$ 5 955
deposit
$ 281 657
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
+ $ 99 069
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 057 773 (see the price growth chart), which will provide you with a 10.33% profit amounting to about $ 99 069
$ 958 704
Construction Start
$ 1 057 773
Construction Completion
10.33 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 95 966
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 997 per month (≈ +$ 95 966 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 7 997
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 398 per month (≈ +$ 76 773 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 398
Monthly income
12.5 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
$ 958 704
06.2026
Foundation
$ 987 465
+ $ 28 761
11.2026
Frame
$ 1 017 089
+ $ 58 385
03.2027
Completed
$ 1 057 773
+ $ 99 069
Total return:
+ $ 99 069
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 955
The total price is $ 958 704, split into 4 payments through Q1 2027. The deposit is $ 5 955. The first installment is $ 281 657 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
09.2026
$ 281 660
2
11.2026
$ 223 700
3
01.2027
$ 223 700
4
03.2027
$ 223 700
* 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
