3 beds
1 floors
320 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 320 sq.m. and 340 sq.m.
Villa purchase savings
$ 684 030
price from developer
12.6% • $ 86 188
Tinora discount
$ 597 842
amount due
$ 13 681
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 70 113
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 754 143 (see the price growth chart), which will provide you with a 26.14% profit amounting to about $ 70 113
$ 597 842
Construction Start
$ 754 143
Construction Completion
26.14 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 567
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 381 per month (≈ +$ 64 567 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 5 381
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 304 per month (≈ +$ 51 654 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 4 304
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
$ 684 030
06.2025
Foundation
$ 718 232
+ $ 34 202
09.2026
Completed
$ 754 144
+ $ 70 114
Total return:
+ $ 70 113
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just a 15-minute drive to picturesque Naithon Beach and 20 minutes to Layan Beach and Nai Yang Beach for beach holidays. Fans of an active lifestyle will appreciate the proximity to Thanyapura Sports & Health and Tonsai Waterfall, which are only 2 and 10 minutes away respectively. For shopping and entertainment, Porto De Phuket and Robinson Lifestyle are just 20 minutes away. An important advantage is the proximity to medical facilities —Thalang Hospital is only 9 minutes away, while Phuket International Airport can be reached in 20 minutes.
Source: Exclusive 3D Aerial Photography of the «Nai Yang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
