4 beds
2 floors
547 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
$ 2 202 331
price from developer
$ 44 047
deposit
$ 616 653
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
+ $ 225 739
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 428 070 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 225 739
$ 2 202 331
Construction Start
$ 2 428 070
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 253 268
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 21 106 per month (≈ +$ 253 268 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 21 106
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 16 885 per month (≈ +$ 202 614 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 16 885
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
$ 2 202 331
06.2025
Foundation
$ 2 312 448
+ $ 110 117
09.2026
Completed
$ 2 428 070
+ $ 225 739
Total return:
+ $ 2 25 739
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 44 047
The total price is $ 2 202 331, split into 3 payments through Q3 2026. The deposit is $ 44 047. The first installment is $ 616 653 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 44 050
1
05.2026
$ 616 650
2
07.2026
$ 770 820
3
09.2026
$ 770 820
* 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
