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
$ 900 775
price from developer
$ 6 234
deposit
$ 309 037
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
+ $ 92 329
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 993 104 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 92 329
$ 900 775
Construction Start
$ 993 104
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 078
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 506 per month (≈ +$ 90 078 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 506
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 005 per month (≈ +$ 72 062 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 005
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
$ 900 775
06.2025
1st floor
$ 945 814
+ $ 45 039
09.2026
Completed
$ 993 105
+ $ 92 330
Total return:
+ $ 92 329
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 234
The total price is $ 900 775, split into 3 payments through Q3 2026. The deposit is $ 6 234. The first installment is $ 309 037 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 309 040
2
07.2026
$ 292 750
3
09.2026
$ 292 750
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
