3 beds
1 floors
227.5 sqm
Installment payment throughout the entire period of construction of the villa. 10% discount on full payment. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Private pool 23 m. Ideal for living or for earning rental income.
High rental potential thanks to its convenient location and modern design. The villas are presented with a total area of 227.5 sq.m. with land plots ranging from 270 sq.m. up to 339 sq.m.
VILLA PURCHASE SAVINGS
$ 514 960
price from developer
$ 6 437
deposit
$ 173 799
down payment
5 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
+ $ 79 819
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 594 779 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 79 819
$ 514 960
Construction Start
$ 594 779
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 616
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 635 per month (≈ +$ 55 616 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 635
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 708 per month (≈ +$ 44 493 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 708
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 514 960, split into 5 payments through Q4 2026. The deposit is $ 6 437. The first installment is $ 173 799 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
10.2025
$ 173 800
2
01.2026
$ 83 680
3
05.2026
$ 83 680
4
08.2026
$ 83 680
5
12.2026
$ 83 680
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 514 960
09.2025
Foundation
$ 540 708
+ $ 25 748
12.2026
Completed
$ 594 779
+ $ 79 819
Итоговый доход:
+ $ 79 819
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex is located in the Bang Tao — district, one of the most dynamically developing and in demand in Phuket, where premium projects and an international audience are concentrated. The villas are just 3 minutes drive from the ocean and next to Bang Tao Beach, ensuring a stable tourist flow and high rental demand. In the immediate radius there are restaurants, cafes, beach clubs and shopping areas that create a comfortable and rich lifestyle. Quick access to road junctions allows you to reach the airport, international schools and key areas of the island in 20–25 minutes.
Other units in this complex
2 beds
1 floors
146 sqm
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