4 beds
1 floors
625 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. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 547 sq.m. up to 1104 sq.m.
Villa purchase savings
$ 3 446 019
price from developer
$ 68 920
deposit
$ 964 886
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
+ $ 353 217
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 799 236 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 353 217
$ 3 446 019
Construction Start
$ 3 799 236
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 396 292
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 33 024 per month (≈ +$ 396 292 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 33 024
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 26 419 per month (≈ +$ 317 034 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 26 419
Monthly income
10.9 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
$ 3 446 019
06.2025
Foundation
$ 3 618 320
+ $ 172 301
09.2026
Completed
$ 3 799 236
+ $ 353 217
Total return:
+ $ 3 53 217
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 68 920
The total price is $ 3 446 019, split into 3 payments through Q3 2026. The deposit is $ 68 920. The first installment is $ 964 886 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 68 920
1
05.2026
$ 964 890
2
07.2026
$ 1 206 110
3
09.2026
$ 1 206 110
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Only 7 minutes drive to picturesque Layan Beach, and Bangtao Beach — only 13 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf, just a 10-minute journey. Shopping and entertainment at Porto De Phuket and Villa Market on Boat Avenue are within 12 and 10 minutes respectively. For medical assistance and international travel, Thalang Hospital and Phuket International Airport are available in just 15 and 25 minutes.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
