4 beds
2 floors
573.8 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
$ 930 044
price from developer
$ 6 242
deposit
$ 272 771
down payment
2 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
+ $ 95 329
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 025 373 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 95 329
$ 930 044
Construction Start
$ 1 025 373
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 93 004
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 750 per month (≈ +$ 93 004 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 750
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 200 per month (≈ +$ 74 404 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 200
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
$ 930 044
06.2025
Foundation
$ 976 546
+ $ 46 502
06.2026
Completed
$ 1 025 373
+ $ 95 329
Total return:
+ $ 95 329
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 6 242
The total price is $ 930 044, split into 2 payments through Q2 2026. The deposit is $ 6 242. The first installment is $ 272 771 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
03.2026
$ 272 770
2
06.2026
$ 651 030
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
