4 beds
1 floors
556 sqm
Villa with an area of 556 sq. m located on a plot of 683 sq. m and includes four bedrooms and four bathrooms. Each bedroom has direct access to its own bathroom, which ensures privacy for all residents. The spacious living room, combined with the kitchen, forms a functional common space, and the view of the lake is one of the most liquid characteristics of the property and helps preserve the value of the property.
The villa has a private swimming pool with jacuzzi, a terrace that can be used as a full-fledged relaxation area, and parking. The facility is located within the Laguna Phuket project, allowing owners access to the sports, Wellness and forest areas of the complex. The purchase also provides membership to The Sanctuary club, which provides access to benefits and discounts. Upholstered furniture and household appliances are purchased separately, which allows the buyer to independently choose the interior and equipment of the villa.
A down payment of 20% is provided for the purchase, and after completion of construction, installments are available for a period of 1, 3 or 5 years, which reduces the volume of one-time investments. The location is a 7-minute drive to Choeng Thalang Beach and additionally maintains the liquidity of the property. Such a villa will be of interest to families who are considering real estate for their own residence.
Villa purchase savings
$ 2 147 335
price from developer
$ 14 891
deposit
$ 414 576
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
+ $ 462 764
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 610 099 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 462 764
$ 2 147 335
Construction Start
$ 2 610 099
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 214 734
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 894 per month (≈ +$ 214 734 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 17 894
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 316 per month (≈ +$ 171 787 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 14 316
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
$ 2 147 335
09.2026
50%
$ 2 254 702
+ $ 107 367
12.2026
Facade
$ 2 367 437
+ $ 220 102
04.2027
Interior works
$ 2 485 809
+ $ 338 474
06.2027
Completed
$ 2 610 099
+ $ 462 764
Total return:
+ $ 4 62 764
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 14 891
The total price is $ 2 147 335, split into 5 payments through Q2 2027. The deposit is $ 14 891. The first installment is $ 414 576 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 890
1
08.2026
$ 414 580
2
10.2026
$ 429 470
3
01.2027
$ 429 470
4
03.2027
$ 429 470
5
06.2027
$ 429 470
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Waterfront Villas is located in the upscale Laguna Phuket area, just 7 minutes' drive from Choeng Thale Beach and 14 minutes from Bang Tao Beach. The popular Rava Beach Club can be reached in 14 minutes, and the Boat Avenue shopping and dining center — in just 9 minutes. Phuket International Airport is about 25 minutes away.
The complex is part of the large-scale Laguna Phuket project, thanks to which residents have access to a developed internal infrastructure: a modern wellness area, sports spaces and a picturesque forest area for walking and relaxation. This location combines proximity to the best locations on the island with an atmosphere of privacy and comfort.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
