Installment payment throughout the villa construction period. 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. Ideal for living or for earning rental income.
High rental potential thanks to its convenient location and modern design. Villas are presented with a total area of 558 sq.m. with land plots ranging from 675 sq.m. up to 735 sq.m. Live in a secluded harbor with direct water views, modern design, open plan living room and extensive outdoor terrace next to the infinity pool
VILLA PURCHASE SAVINGS
$ 1 982 908
price from developer
$ 3 074
deposit
$ 393 507
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
+ $ 203 248
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 186 156 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 203 248
$ 1 982 908
Construction Start
$ 2 186 156
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 228 034
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 19 003 per month (≈ +$ 228 034 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 19 003
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 15 202 per month (≈ +$ 182 428 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 15 202
Monthly income
10.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 99 145
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 396 582. By the time of the second payment (june 06), the property price will be $ 2 082 053. You exit the deal and assign your ownership rights, yielding a 25% profit of $ 99 145
$ 3 074
Deposit
$ 393 507
First Installment
25 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 074
The total price is $ 1 982 908, split into 5 payments through Q4 2027. The deposit is $ 3 074. The first installment is $ 393 507 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 393 510
2
06.2026
$ 396 580
3
12.2026
$ 396 580
4
06.2027
$ 396 580
5
11.2027
$ 396 580
* 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
$ 1 982 908
03.2026
Foundation
$ 2 082 053
+ $ 99 145
12.2027
Completed
$ 2 186 156
+ $ 203 248
Итоговый доход:
+ $ 2 03 248
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Laguna Waterfront Villas are part of the popular Laguna Phuket resort complex, which is known as a great place for a family holiday. For the convenience of residents, a free bus is provided to help you easily move around the complex and get to the nearby beach. Shops and restaurants are just a 5–10 minute drive away from Boat Avenue, Villa Market and Porto de Phuket in Cherngtalay. Major shopping centers in Talang such as Lotus, Makro and Robinson, as well as international schools, are 15-20 minutes away. The stunning beaches of Bangtao and Layan are just 10 minutes away by car. Phuket International Airport can be reached in about 25 minutes by car.
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