The construction of the villas uses high-quality materials such as cedar tiles from Canada, teak wood for wall and floor decoration, Spanish slate tiles for accent walls, Travertine marble for bathrooms and Grohe plumbing. The complex features two-three and four-room villas on plots ranging from 492 to 548 sq.m., which ensures privacy and comfort for the owners. The open plan with 6 meter high ceilings and large windows creates a spacious and bright living space, ideal for socializing and family meetings. The cost of the villa includes a swimming pool, built-in kitchen, air conditioning system, dressing rooms and landscaping, which allows owners to immediately enjoy the comfort. The upholstered furniture package and decor are paid separately. Thanks to its favorable location near popular beaches, villas remain in demand for rent and investment with a possible cost increase of 10-15% after completion of construction.
VILLA PURCHASE SAVINGS
$ 968 323
price from developer
2.269% • $ 21 971
Tinora discount
$ 946 352
amount due
$ 20 179
deposit
$ 263 728
down payment
6 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
+ $ 99 254
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 067 577 (see the price growth chart), which will provide you with a 12.81% profit amounting to about $ 99 254
$ 946 352
Construction Start
$ 1 067 577
Construction Completion
12.81 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 94 635
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 886 per month (≈ +$ 94 635 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 886
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 309 per month (≈ +$ 75 708 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 309
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 20 179
The total price is $ 946 352, split into 6 payments through Q3 2026. The deposit is $ 20 179. The first installment is $ 263 728 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 20 180
1
12.2025
$ 263 730
2
01.2026
$ 132 490
3
03.2026
$ 132 490
4
05.2026
$ 132 490
5
07.2026
$ 132 490
6
09.2026
$ 132 490
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 968 323
06.2025
Foundation
$ 1 016 739
+ $ 48 416
09.2026
Completed (+5%)
$ 1 067 576
+ $ 99 253
Итоговый доход:
+ $ 99 254
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The magnificent Layan Beach is just 15 minutes away, and Bang Tao Beach can be reached in 20 minutes. Nature lovers will appreciate the proximity to Sirinat National Park – just 15 minutes drive. Bang Pae Falls and Blue Tree Water Park are just 20 minutes from the villa. For shopping and entertainment, Boat Avenue and Porto de Phuket are 10 and 15 minutes away respectively. Phuket International Airport is just 15 minutes away, providing travel experience. UWC Thailand International School is just 7 minutes' drive from the complex, making it a great choice for families with children.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved