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
$ 959 113
price from developer
$ 6 437
deposit
$ 281 297
down payment
4 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
+ $ 98 309
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 057 422 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 98 309
$ 959 113
Construction Start
$ 1 057 422
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 95 911
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 993 per month (≈ +$ 95 911 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 993
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 394 per month (≈ +$ 76 729 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 394
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 4, deposit: 6 437
The total price is $ 959 113, split into 4 payments through Q2 2026. The deposit is $ 6 437. The first installment is $ 281 297 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 281 300
2
01.2026
$ 223 790
3
04.2026
$ 223 790
4
05.2026
$ 223 790
* 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
$ 959 113
06.2025
Foundation
$ 1 007 069
+ $ 47 956
06.2026
Completed
$ 1 057 422
+ $ 98 309
Итоговый доход:
+ $ 98 309
* 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