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
$ 526 751
price from developer
8.9% • $ 47 092
Tinora discount
$ 479 659
amount due
$ 10 535
deposit
$ 133 361
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
+ $ 53 991
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 580 742 (see the price growth chart), which will provide you with a 21.07% profit amounting to about $ 53 991
$ 479 659
Construction Start
$ 580 742
Construction Completion
21.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 803
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 317 per month (≈ +$ 51 803 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 317
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 454 per month (≈ +$ 41 443 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 454
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
$ 526 751
06.2025
Foundation
$ 553 089
+ $ 26 338
09.2026
Completed
$ 580 743
+ $ 53 992
Total return:
+ $ 53 991
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 10 535
The total price is $ 479 659, split into 3 payments through Q3 2026. The deposit is $ 10 535. The first installment is $ 133 361 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 10 540
1
05.2026
$ 133 360
2
07.2026
$ 167 880
3
09.2026
$ 167 880
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
