3 beds
1 floors
403.7 sqm
Each villa has 3 or 4 en-suite bedrooms and an office or additional bedroom for staff. The covered parking area has space for two cars and additional storage space. Each villa has a swimming pool and jacuzzi. Convenience and efficiency at your fingertips thanks to the smart home system. Stability and reduced operating costs thanks to the solar energy system. The panoramic windows offer views of the tropical garden. Each villa has its own territory from 509.91 to 779.08 sq.m. The total area of internal premises can be from 397.45 to 485.25 sq.m. Pool and Jacuzzi dimensions from 38.64 to 60.75 sq.m. Full villa furnishings included
Villa purchase savings
$ 1 143 058
price from developer
$ 6 121
deposit
$ 336 797
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
+ $ 117 164
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 260 222 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 117 164
$ 1 143 058
Construction Start
$ 1 260 222
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 139 453
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 621 per month (≈ +$ 139 453 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 11 621
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 297 per month (≈ +$ 111 562 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 9 297
Monthly income
10.2 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
$ 1 143 058
03.2025
Foundation
$ 1 200 211
+ $ 57 153
06.2026
Completed
$ 1 260 222
+ $ 117 164
Total return:
+ $ 1 17 164
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 6 121
The total price is $ 1 143 058, split into 2 payments through Q3 2026. The deposit is $ 6 121. The first installment is $ 336 797 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 120
1
06.2026
$ 336 800
2
09.2026
$ 800 140
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
From the complex you can get to the main attractions by car in a matter of minutes. Porto de Phuket and Boat Avenue — are only about 5 minutes away, where shops and restaurants await you. Blue Tree Phuket, with its water activities and water park, can be reached in about 7 minutes. BangTao Beach — just over 10 minutes to plunge into the sea and relax on the sandy shore. Laguna Golf Course — 10-12 minutes drive. Phuket International School (ISP) and Montessori House International — just 10 minutes drive. BCIS Phuket, which offers a UK programme, is 15 minutes away. Palm House International School — is 12 minutes away and Phuket PALS, which specializes in teaching English, is 20 minutes away.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
