3 beds
1 floors
280 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 280 sq.m. with land plots from 360 sq.m. up to 637 sq.m. Mid-century Modern style in design combines bold geometric shapes and luxurious materials, white walls combined with natural materials such as wood and stone add brightness and comfort. Modern smart home technologies add convenience and sophistication to your stay
Villa purchase savings
$ 507 690
price from developer
8.9% • $ 45 388
Tinora discount
$ 462 302
amount due
$ 10 154
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 52 038
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 559 728 (see the price growth chart), which will provide you with a 21.07% profit amounting to about $ 52 038
$ 462 302
Construction Start
$ 559 728
Construction Completion
21.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 929
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 161 per month (≈ +$ 49 929 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 161
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 329 per month (≈ +$ 39 943 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 329
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
$ 507 690
06.2025
Foundation
$ 533 074
+ $ 25 384
09.2026
Completed
$ 559 728
+ $ 52 038
Total return:
+ $ 52 038
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just a 15-minute drive separates you from the beautiful beaches of Naithon Beach and Layan Beach, while Bangtao Beach can be reached in 17 minutes. Outdoor enthusiasts will appreciate the proximity of Blue Tree Lagoon and Laguna Golf and Blue Canyon Golf, which are within a 20-minute drive. For shopping and entertainment, Porto De Phuket and Robinson Lifestyle are located just 14 and 20 minutes away respectively. In addition, only 10 minutes to Thalang Hospital and 17 minutes to Phuket International Airport, making the complex an ideal place for a comfortable life.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
