3 beds
floors
336 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. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 336 sq.m. up to 377 sq.m.
Villa purchase savings
$ 838 920
price from developer
$ 16 778
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 85 989
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 924 909 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 85 989
$ 838 920
Construction Start
$ 924 909
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 603
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 550 per month (≈ +$ 90 603 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 550
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 040 per month (≈ +$ 72 483 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 040
Monthly income
11.6 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
$ 838 920
06.2025
Foundation
$ 880 866
+ $ 41 946
09.2026
Completed
$ 924 909
+ $ 85 989
Total return:
+ $ 85 989
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just 15 minutes to Layan Beach and Bangtao Beach, where you can enjoy the sun and sea. For outdoor activities, Blue Tree Lagoon is just a 7-minute drive away, while golfers will appreciate the proximity of Laguna Golf, which is just 17 minutes away. For shopping and daily needs, just 10 minutes to Porto De Phuket and Villa Market - Boat Avenue. Medical services are always at hand — Thalang Hospital is only 8 minutes away and Phuket International Airport is a 20-minute drive away.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
