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
$ 1 202 110
price from developer
$ 6 437
deposit
$ 354 196
down payment
5 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
+ $ 123 216
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 325 326 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 123 216
$ 1 202 110
Construction Start
$ 1 325 326
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 146 657
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 221 per month (≈ +$ 146 657 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 12 221
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 777 per month (≈ +$ 117 326 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 9 777
Monthly income
10.2 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 1 202 110, split into 5 payments through Q3 2026. The deposit is $ 6 437. The first installment is $ 354 196 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 354 200
2
02.2026
$ 210 370
3
04.2026
$ 210 370
4
06.2026
$ 210 370
5
08.2026
$ 210 370
* 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
$ 1 202 110
03.2025
Foundation
$ 1 262 216
+ $ 60 106
06.2026
Completed
$ 1 325 327
+ $ 123 217
Итоговый доход:
+ $ 1 23 216
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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