5 beds
1 floors
394.1 sqm
Direct access to the pool from the main and some guest bedrooms. Some villas have a gazebo by the pool. Open plan living and dining room with high ceilings. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Ideal for earning income, investing or renting. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid separately. The villas are presented with a total area of 306.6 sq.m. up to 394.10 sq.m. with a land plot of 540 sq.m. up to 925.91 sq.m.
Villa purchase savings
$ 862 056
price from developer
$ 5 966
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 88 361
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 950 417 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 88 361
$ 862 056
Construction Start
$ 950 417
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 86 206
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 184 per month (≈ +$ 86 206 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 184
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 747 per month (≈ +$ 68 964 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 747
Monthly income
12.5 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
$ 862 056
06.2025
1st floor
$ 905 159
+ $ 43 103
09.2026
Completed
$ 950 417
+ $ 88 361
Total return:
+ $ 88 361
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The UWCT International School is just 12 meters away, and Thanyapura – Sports Center is just 25 meters away. Large stores such as Tesco Lotus and Makro Thalang are just 5.3 and 6.7 kilometers away respectively. Beach and water lovers will appreciate the proximity to Bangtao Beach and Blur Tree Water World – approximately 12 kilometers. And Phuket International airport is also just 12 km away
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
