3 beds
1 floors
381 sqm
The villa of 382 m² on a plot of 567 m² in Grand Avenue combines privacy, functional layout and the advantages of a large complex. The main building has 2 bedrooms without adjacent walls, each has its own bathroom, there is also a guest bathroom and a spacious kitchen-living room with access to the terrace and pool. This decision makes the purchase rational for a family who wants to buy a villa with a separation of personal and common areas.
A detached building with a bedroom and bathroom expands the use cases: it can be considered as a guest block for relatives, a room for a nanny or staff, a private office, an area for an adult child or an additional bedroom for tenants. This increases the flexibility of the property and increases its investment attractiveness for long-term leases.
The villa is located in a very large complex with a treadmill, developed infrastructure and a world-class gym. A garage for 2 cars, a private pool and a location next to beaches, schools, restaurants and Laguna make the purchase interesting for families, expats and premium tenants. It is profitable to buy this format now, as long as the complex has a choice of villas according to layout and location.
Villa purchase savings
$ 1 369 854
price from developer
$ 27 397
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 140 410
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 510 264 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 140 410
$ 1 369 854
Construction Start
$ 1 510 264
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 137 122
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 427 per month (≈ +$ 137 122 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 11 427
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 141 per month (≈ +$ 109 698 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 9 141
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
$ 1 369 854
06.2025
Foundation
$ 1 438 347
+ $ 68 493
09.2026
Completed
$ 1 510 264
+ $ 140 410
Total return:
+ $ 1 40 410
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just a 5-minute drive separates you from the beautiful Layan Beach, and Bangtao Beach can be reached in 10 minutes. Boat Avenue and Porto De Phuket, which are 10 minutes away, are ideal for shopping and entertainment. Outdoor enthusiasts will appreciate the proximity of Blue Tree Lagoon and Laguna Golf, which are just 15 and 10 minutes away respectively. Medical assistance is also available: Thalang Hospital is 13 minutes away, and Bangkok Hospital is 35 minutes away.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
