3 beds
3 floors
775 sqm
The unique architectural code of the village was developed in complete harmony with the surrounding natural landscape. The 3-storey villas have 3-4 bedrooms and an additional multifunctional room that can be decorated as an office or another bedroom. Each villa has its own parking for 2-3 cars. Each villa has its own area from 251 to 485 sq.m. The total area of the interior can be from 428 to 493 sq.m.
Villa purchase savings
$ 2 062 431
price from developer
$ 6 234
deposit
$ 1 024 982
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
+ $ 211 399
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 273 830 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 211 399
$ 2 062 431
Construction Start
$ 2 273 830
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 222 743
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 562 per month (≈ +$ 222 743 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 18 562
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 850 per month (≈ +$ 178 194 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 14 850
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
$ 2 062 431
06.2025
Foundation
$ 2 165 553
+ $ 103 122
09.2026
Completed
$ 2 273 831
+ $ 211 400
Total return:
+ $ 2 11 399
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 234
The total price is $ 2 062 431, split into 3 payments through Q3 2026. The deposit is $ 6 234. The first installment is $ 1 024 982 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 1 024 980
2
07.2026
$ 515 610
3
09.2026
$ 515 610
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Villa Market at Boat Avenue and Porto de Phuket are just 15 minutes away, while Central Phuket and Robinson Lifestyle Thalang can be reached in 20 minutes by car. Beach lovers will appreciate the proximity of Surin, Kamala and Layan beaches —only 15–20 minutes. Popular holiday destinations such as Café Del Mar and Laguna Golf Club are also 15 minutes away. For families with children, it will be convenient to have international schools: Finnway International School and British International School, which are 35-40 minutes away. Healthcare facilities such as Thalang Hospital and Bangkok Hospital are within 30-45 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
