4 beds
1 floors
535 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. The Forestique village has villas with designs for every taste: Modern luxury and Balinese tropical. 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 318, 424, 425, 428, 434, 535, 536, 567, 568 sq.m.
Villa purchase savings
$ 1 667 628
price from developer
$ 32 053
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 170 931
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 838 559 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 170 931
$ 1 667 628
Construction Start
$ 1 838 559
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 166 930
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 911 per month (≈ +$ 166 930 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 13 911
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 129 per month (≈ +$ 133 544 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 129
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
$ 1 667 628
06.2025
Foundation
$ 1 751 009
+ $ 83 381
09.2026
Completed
$ 1 838 559
+ $ 170 931
Total return:
+ $ 1 70 931
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
It's just a 10-minute drive to picturesque Layan Beach, while Bangtao Beach is just 13 minutes away. For shopping and entertainment, Central Porto De Phuket and Boat Avenue are just 10 and 15 minutes away respectively. Golfers will appreciate the proximity of Laguna Golf Phuket and Blue Canyon Golf Course, which can be reached in 15 and 18 minutes. Phuket International Airport is just 13 minutes away, while Thalang Hospital and Bangkok Hospital are 13 and 35 minutes away respectively.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
