Installment payment throughout the villa construction period. Ideal for living or for earning rental income.
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. Each luxurious bedroom has full-length windows with panoramic views of both sides: on one side there is a breathtaking view of the coastline and the horizon, on the other side — of majestic mountains covered with lush vegetation
VILLA PURCHASE SAVINGS
$ 3 866 513
price from developer
5% • $ 193 325
Tinora discount
$ 3 673 188
amount due
$ 3 069
deposit
$ 731 569
down payment
5 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
+ $ 396 318
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 262 831 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 396 318
$ 3 673 188
Construction Start
$ 4 262 831
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 448 129
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 37 344 per month (≈ +$ 448 129 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 37 344
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 29 875 per month (≈ +$ 358 503 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 29 875
Monthly income
10.2 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
$ 3 866 513
09.2025
Interior works
$ 4 059 839
+ $ 193 326
12.2025
Completed
$ 4 262 831
+ $ 396 318
Итоговый доход:
+ $ 3 96 318
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Banyan Tree Grand Residences Beach Terraces is located in a picturesque area of Phuket, just a 5-minute drive from the beautiful beaches of Bangtao and Layan, ideal for beach lovers. Boat Avenue and Porto de Phuket shopping centers are just 10 minutes by car, providing convenient access to shops and restaurants. Phuket International Airport is located approximately 25 minutes away, convenient for frequent travel. There are also prestigious golf courses and international schools nearby, making it an ideal place for family living.
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