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
$ 710 641
price from developer
12.6% • $ 89 541
Tinora discount
$ 621 100
amount due
$ 14 213
deposit
$ 172 117
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
+ $ 72 841
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 783 482 (see the price growth chart), which will provide you with a 26.14% profit amounting to about $ 72 841
$ 621 100
Construction Start
$ 783 482
Construction Completion
26.14 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 67 079
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 590 per month (≈ +$ 67 079 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 5 590
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 472 per month (≈ +$ 53 663 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 4 472
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
$ 710 641
06.2025
Foundation
$ 746 173
+ $ 35 532
09.2026
Completed
$ 783 482
+ $ 72 841
Total return:
+ $ 72 841
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 14 213
The total price is $ 621 100, split into 3 payments through Q3 2026. The deposit is $ 14 213. The first installment is $ 172 117 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 210
1
05.2026
$ 172 120
2
07.2026
$ 217 380
3
09.2026
$ 217 380
* 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
