2 beds
1 floors
146 sqm
The villa has an area of 146 m², located on a plot of 210 m² and is designed with an emphasis on functionality and privacy. Two bedrooms with individual bathrooms are located on opposite sides of the living room, which increases the convenience of living and makes the property in demand for both families and tenants who value personal space. The spacious living area with access to a private swimming pool creates an attractive format for rent, and the presence of your own parking space increases the value of the property.
Close to the ocean —only 3 minutes drive — and location in Bang Tao area ensure stable demand and high occupancy. The ability to purchase a furniture package allows you to quickly prepare your villa for rent and reduce the time it takes to enter the market. Registration is possible both in freehold and in leasehold. Flexible installment plans and discount on full payment make the property attractive for investment, and the limited offer in a complex of 16 villas supports cost increases during the construction phase and after commissioning.
Villa purchase savings
$ 417 978
price from developer
$ 6 080
deposit
$ 140 212
down payment
3 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
+ $ 64 786
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 482 764 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 64 786
$ 417 978
Construction Start
$ 482 764
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 840
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 487 per month (≈ +$ 41 840 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 3 487
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 789 per month (≈ +$ 33 472 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 789
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
$ 417 978
09.2025
Foundation
$ 438 877
+ $ 20 899
12.2026
Completed
$ 482 765
+ $ 64 787
Total return:
+ $ 64 786
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 080
The total price is $ 417 978, split into 3 payments through Q1 2027. The deposit is $ 6 080. The first installment is $ 140 212 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 080
1
09.2026
$ 140 210
2
11.2026
$ 135 840
3
02.2027
$ 135 840
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the Bang Tao — district, one of the most dynamically developing and in demand in Phuket, where premium projects and an international audience are concentrated. The villas are just 15 minutes from the ocean and next to Bang Tao Beach, ensuring a stable tourist flow and high rental demand. In the immediate radius there are restaurants, cafes, beach clubs and shopping areas that create a comfortable and rich lifestyle. Quick access to road junctions allows you to reach the airport, international schools and key areas of the island in 30 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
