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
$ 2 271 167
price from developer
$ 45 423
deposit
$ 635 927
down payment
6 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
+ $ 232 795
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 503 962 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 232 795
$ 2 271 167
Construction Start
$ 2 503 962
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 261 184
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 21 765 per month (≈ +$ 261 184 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 21 765
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 17 412 per month (≈ +$ 208 947 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 17 412
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 6, deposit: 45 423
The total price is $ 2 271 167, split into 6 payments through Q3 2026. The deposit is $ 45 423. The first installment is $ 635 927 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 45 420
1
12.2025
$ 635 930
2
01.2026
$ 317 960
3
03.2026
$ 317 960
4
05.2026
$ 317 960
5
07.2026
$ 317 960
6
09.2026
$ 317 960
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 2 271 167
06.2025
Foundation
$ 2 384 725
+ $ 113 558
09.2026
Completed
$ 2 503 961
+ $ 232 794
Итоговый доход:
+ $ 2 32 795
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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