4 beds
1 floors
420 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 373 sq.m. up to 420 sq.m.
Villa purchase savings
$ 1 410 671
price from developer
$ 28 213
deposit
$ 394 988
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
+ $ 144 593
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 555 264 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 144 593
$ 1 410 671
Construction Start
$ 1 555 264
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 162 227
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 519 per month (≈ +$ 162 227 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 13 519
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 815 per month (≈ +$ 129 782 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 10 815
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
$ 1 410 671
06.2025
Foundation
$ 1 481 205
+ $ 70 534
09.2026
Completed
$ 1 555 265
+ $ 144 594
Total return:
+ $ 1 44 593
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 28 213
The total price is $ 1 410 671, split into 3 payments through Q3 2026. The deposit is $ 28 213. The first installment is $ 394 988 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 28 210
1
05.2026
$ 394 990
2
07.2026
$ 493 730
3
09.2026
$ 493 730
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 5 minutes drive to Layan Beach and 10 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping lovers will appreciate the proximity of Porto De Phuket and Boat Avenue, which are just 10 minutes away. For outdoor activities, Blue Tree Lagoon is a 15-minute drive away and the prestigious Laguna Golf — is 10 minutes away. If necessary, medical assistance is available at Thalang Hospital, which is only 13 minutes 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
