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
$ 1 461 615
price from developer
$ 29 232
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 149 815
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 611 430 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 149 815
$ 1 461 615
Construction Start
$ 1 611 430
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 146 308
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 192 per month (≈ +$ 146 308 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 12 192
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 754 per month (≈ +$ 117 046 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 754
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
$ 1 461 615
06.2025
Foundation
$ 1 534 696
+ $ 73 081
09.2026
Completed
$ 1 611 431
+ $ 149 816
Total return:
+ $ 1 49 815
* 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
