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
$ 680 724
price from developer
12.6% • $ 85 772
Tinora discount
$ 594 952
amount due
$ 13 614
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 69 774
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 750 498 (see the price growth chart), which will provide you with a 26.14% profit amounting to about $ 69 774
$ 594 952
Construction Start
$ 750 498
Construction Completion
26.14 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 255
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 355 per month (≈ +$ 64 255 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 5 355
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 284 per month (≈ +$ 51 404 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 4 284
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
$ 680 724
06.2025
Foundation
$ 714 760
+ $ 34 036
09.2026
Completed
$ 750 498
+ $ 69 774
Total return:
+ $ 69 774
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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
