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
$ 2 264 607
price from developer
$ 45 292
deposit
$ 634 090
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
+ $ 232 123
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 496 730 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 232 123
$ 2 264 607
Construction Start
$ 2 496 730
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 260 430
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 21 702 per month (≈ +$ 260 430 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 21 702
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 17 362 per month (≈ +$ 208 344 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 17 362
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
$ 2 264 607
06.2025
Foundation
$ 2 377 837
+ $ 113 230
09.2026
Completed
$ 2 496 729
+ $ 232 122
Total return:
+ $ 2 32 123
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 45 292
The total price is $ 2 264 607, split into 3 payments through Q3 2026. The deposit is $ 45 292. The first installment is $ 634 090 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 45 290
1
04.2026
$ 634 090
2
06.2026
$ 792 610
3
09.2026
$ 792 610
* 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
Other units in this complex
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726