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
$ 870 078
price from developer
$ 17 402
deposit
$ 243 622
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
+ $ 89 183
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 959 261 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 89 183
$ 870 078
Construction Start
$ 959 261
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 93 968
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 831 per month (≈ +$ 93 968 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 831
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 265 per month (≈ +$ 75 175 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 265
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
$ 870 078
06.2025
Foundation
$ 913 582
+ $ 43 504
09.2026
Completed
$ 959 261
+ $ 89 183
Total return:
+ $ 89 183
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 17 402
The total price is $ 870 078, split into 3 payments through Q3 2026. The deposit is $ 17 402. The first installment is $ 243 622 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 400
1
05.2026
$ 243 620
2
07.2026
$ 304 530
3
09.2026
$ 304 530
* 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
