3 beds
1 floors
280 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 280 sq.m. with land plots from 360 sq.m. up to 637 sq.m. Mid-century Modern style in design combines bold geometric shapes and luxurious materials, white walls combined with natural materials such as wood and stone add brightness and comfort. Modern smart home technologies add convenience and sophistication to your stay
Villa purchase savings
$ 534 575
price from developer
$ 10 691
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 54 794
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 589 369 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 54 794
$ 534 575
Construction Start
$ 589 369
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 511
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 459 per month (≈ +$ 53 511 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 4 459
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 567 per month (≈ +$ 42 809 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 567
Monthly income
12.5 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
$ 534 575
12.2026
Foundation
$ 561 304
+ $ 26 729
03.2028
Completed
$ 589 369
+ $ 54 794
Total return:
+ $ 54 794
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just a 15-minute drive separates you from the beautiful beaches of Naithon Beach and Layan Beach, while Bangtao Beach can be reached in 17 minutes. Outdoor enthusiasts will appreciate the proximity of Blue Tree Lagoon and Laguna Golf and Blue Canyon Golf, which are within a 20-minute drive. For shopping and entertainment, Porto De Phuket and Robinson Lifestyle are located just 14 and 20 minutes away respectively. In addition, only 10 minutes to Thalang Hospital and 17 minutes to Phuket International Airport, making the complex an ideal place for a comfortable life.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
