4 beds
1 floors
498 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. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 411 sq.m. up to 1,373 sq.m.
Villa purchase savings
$ 1 433 740
price from developer
$ 28 675
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 146 959
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 580 699 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 146 959
$ 1 433 740
Construction Start
$ 1 580 699
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 143 374
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 948 per month (≈ +$ 143 374 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 11 948
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 558 per month (≈ +$ 114 699 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 558
Monthly income
12.5 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
$ 1 433 740
06.2025
Foundation
$ 1 505 427
+ $ 71 687
09.2026
Completed
$ 1 580 698
+ $ 146 958
Total return:
+ $ 1 46 959
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just 10 minutes — and you are already enjoying your holiday on the picturesque Layan Beach. And if you want variety, Bangtao Beach, Naithon Beach and Surin Beach are just a 15-20 minute drive away.
For shopping and entertainment you will find Porto De Phuket and Boat Avenue, which can be reached in 10-15 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf Course and Blue Canyon Golf Course, which are only 15-18 minutes away. If necessary, medical assistance is always at hand: Thalang Hospital can be reached in 13 minutes, and Bangkok Hospital in 35 minutes. And, of course, the proximity of Phuket International Airport, just a 13-minute drive, will be a huge plus for travelers.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
