3 beds
1 floors
320 sqm
Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 320 sq.m. and 340 sq.m.
Villa purchase savings
$ 730 736
price from developer
12.6% • $ 92 073
Tinora discount
$ 638 663
amount due
$ 14 615
deposit
$ 176 984
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
+ $ 74 900
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 805 636 (see the price growth chart), which will provide you with a 26.14% profit amounting to about $ 74 900
$ 638 663
Construction Start
$ 805 636
Construction Completion
26.14 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 68 976
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 748 per month (≈ +$ 68 976 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 5 748
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 598 per month (≈ +$ 55 180 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 4 598
Monthly income
11.6 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
$ 730 736
06.2025
Foundation
$ 767 273
+ $ 36 537
09.2026
Completed
$ 805 637
+ $ 74 901
Total return:
+ $ 74 900
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 14 615
The total price is $ 638 663, split into 3 payments through Q3 2026. The deposit is $ 14 615. The first installment is $ 176 984 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 610
1
04.2026
$ 176 980
2
06.2026
$ 223 530
3
09.2026
$ 223 530
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just a 15-minute drive to picturesque Naithon Beach and 20 minutes to Layan Beach and Nai Yang Beach for beach holidays. Fans of an active lifestyle will appreciate the proximity to Thanyapura Sports & Health and Tonsai Waterfall, which are only 2 and 10 minutes away respectively. For shopping and entertainment, Porto De Phuket and Robinson Lifestyle are just 20 minutes away. An important advantage is the proximity to medical facilities —Thalang Hospital is only 9 minutes away, while Phuket International Airport can be reached in 20 minutes.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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