4 beds
2 floors
210.6 sqm
The townhouse with an area of 210.6 sq.m. is located just 880 meters from the sea — proximity to the coast maintains high rental demand and provides the potential for long-term value growth. The two-story format creates a feeling of privacy and comfort, and the thoughtful layout includes 4 bedrooms and 3 bathrooms, which makes the facility convenient for both family and rent: the master bedroom is equipped with its own bathroom, and the spacious kitchen-living room forms an open area for relaxation and reception guests. On the second floor there is a balcony that adds light and space, and the Jacuzzi and small garden on site create an atmosphere of comfort and relaxation, increasing the attractiveness of the property for both living and long-term rentals.
Interiors are created with the possibility of individual configuration, allowing the investor to adapt furniture and decoration to his own preferences or rental strategy — from a basic solution to a full-fledged design to increase profitability and capitalization. Owners can choose between the forms of ownership of freehold and leasehold, building their own investment strategy. The installment plan provides a down payment of 50%, the rest is paid after completion of construction every 3 months, which makes the purchase convenient and planned. The townhouse has a 10% discount and an additional 5% discount is available if paid in full.
The combination of a successful location, well-thought-out layout and flexible financial conditions creates high investment potential, providing stable rental income and the prospect of long-term growth in the value of the asset. As a bonus for investors, when sales reach 200 million baht, one property is provided free of charge, which makes the acquisition even more attractive to strategic buyers.
Villa purchase savings
$ 741 380
price from developer
10% • $ 74 138
Tinora discount
$ 667 242
amount due
$ 9 144
deposit
$ 324 476
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
+ $ 117 350
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 858 730 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 117 350
$ 667 242
Construction Start
$ 858 730
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 66 724
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 560 per month (≈ +$ 66 724 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 5 560
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 448 per month (≈ +$ 53 379 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 448
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 741 380
06.2026
Frame
$ 778 449
+ $ 37 069
12.2026
Facade
$ 817 371
+ $ 75 991
03.2027
Interior works
$ 841 892
+ $ 100 512
06.2027
Completed
$ 858 730
+ $ 117 350
Total return:
+ $ 1 17 350
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 144
The total price is $ 667 242, split into 5 payments through Q2 2027. The deposit is $ 9 144. The first installment is $ 324 476 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 140
1
05.2026
$ 324 480
2
08.2026
$ 83 410
3
11.2026
$ 83 410
4
02.2027
$ 83 410
5
06.2027
$ 83 410
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the prestigious Layan district of Phuket — just 880 meters from the sea. The picturesque Layan Beach is a 3-minute drive away, and one of the island's most popular beaches — Bang Tao Beach — is just 5 minutes away. The location combines silence and privacy with quick access to key points of attraction.
Laguna Golf Club is located in the immediate vicinity — the journey will take about 5 minutes. The equestrian club and Paddle Tenis are just 1 minute away from the project. Kora Beach Resort Phuket is —3 minutes away, and Villa Market and Boat Avenue are about 10 minutes away. The convenient location allows you to enjoy the resort infrastructure and active lifestyle without losing the feeling of privacy.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora