3 beds
2 floors
369.1 sqm
The villas are built using natural materials, including Japanese yakisugi wood, which has high strength and waterproof properties. Each villa has its own mineral water pool, which provides a healthier alternative to traditional chlorine pools. The villas are equipped with energy-efficient solar panels for autonomous power supply. Large windows with panoramic views of nature. Package of upholstered furniture and appliances paid separately
VILLA PURCHASE SAVINGS
$ 540 708
price from developer
$ 6 437
deposit
$ 155 775
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
+ $ 55 423
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 596 131 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 55 423
$ 540 708
Construction Start
$ 596 131
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 58 396
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 866 per month (≈ +$ 58 396 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 866
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 893 per month (≈ +$ 46 717 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 893
Monthly income
11.6 years
Payback period
Installment plan in USD
Payments: 3, deposit: 6 437
The total price is $ 540 708, split into 3 payments through Q2 2026. The deposit is $ 6 437. The first installment is $ 155 775 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
08.2025
$ 155 780
2
01.2026
$ 189 250
3
06.2026
$ 189 250
* 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
$ 540 708
06.2025
Foundation
$ 567 743
+ $ 27 035
06.2026
Completed
$ 596 130
+ $ 55 422
Итоговый доход:
+ $ 55 423
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Famous for its excellent coastline for leisure and water activities, Bang Tao Beach is a 10-minute drive from the complex. Layan Beach is a secluded place just 8 minutes away. Boat Avenue Shopping Center with Restaurants and Boutiques — 15 minutes away. The prestigious Laguna Phuket Golf Club is a 12-minute drive away. Blue Tree Entertainment Complex with Water Park is 20 minutes away, while Lotus and Macro — Supermarkets are 25 minutes from the complex. Headstart and UWC International Schools are 30 minutes away, providing high quality education for families with children.
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