3 beds
floors
336 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. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 336 sq.m. up to 377 sq.m.
Villa purchase savings
$ 896 202
price from developer
$ 17 924
deposit
$ 250 937
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
+ $ 91 861
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 988 063 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 91 861
$ 896 202
Construction Start
$ 988 063
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 96 790
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 066 per month (≈ +$ 96 790 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 8 066
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 453 per month (≈ +$ 77 432 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 453
Monthly income
11.6 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
$ 896 202
06.2025
Foundation
$ 941 012
+ $ 44 810
09.2026
Completed
$ 988 063
+ $ 91 861
Total return:
+ $ 91 861
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 17 924
The total price is $ 896 202, split into 3 payments through Q3 2026. The deposit is $ 17 924. The first installment is $ 250 937 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 920
1
04.2026
$ 250 940
2
06.2026
$ 313 670
3
09.2026
$ 313 670
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 15 minutes to Layan Beach and Bangtao Beach, where you can enjoy the sun and sea. For outdoor activities, Blue Tree Lagoon is just a 7-minute drive away, while golfers will appreciate the proximity of Laguna Golf, which is just 17 minutes away. For shopping and daily needs, just 10 minutes to Porto De Phuket and Villa Market - Boat Avenue. Medical services are always at hand — Thalang Hospital is only 8 minutes away and Phuket International Airport is a 20-minute drive away.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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