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
$ 498 350
price from developer
$ 6 229
deposit
$ 168 193
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
+ $ 77 244
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 575 594 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 77 244
$ 498 350
Construction Start
$ 575 594
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 822
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 485 per month (≈ +$ 53 822 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 485
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 588 per month (≈ +$ 43 057 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 588
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
$ 498 350
09.2025
Foundation
$ 523 268
+ $ 24 918
12.2026
Completed
$ 575 595
+ $ 77 245
Total return:
+ $ 77 244
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 229
The total price is $ 498 350, split into 5 payments through Q4 2026. The deposit is $ 6 229. The first installment is $ 168 193 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
10.2025
$ 168 190
2
01.2026
$ 80 980
3
05.2026
$ 80 980
4
08.2026
$ 80 980
5
12.2026
$ 80 980
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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 13 minutes 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.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
