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. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 547 sq.m. up to 1104 sq.m.
VILLA PURCHASE SAVINGS
$ 3 387 865
price from developer
$ 67 757
deposit
$ 948 603
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
+ $ 347 256
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 735 121 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 347 256
$ 3 387 865
Construction Start
$ 3 735 121
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 389 604
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 32 467 per month (≈ +$ 389 604 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 32 467
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 25 974 per month (≈ +$ 311 684 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 25 974
Monthly income
10.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 67 757
The total price is $ 3 387 865, split into 6 payments through Q3 2026. The deposit is $ 67 757. The first installment is $ 948 603 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 67 760
1
12.2025
$ 948 600
2
01.2026
$ 474 300
3
03.2026
$ 474 300
4
05.2026
$ 474 300
5
07.2026
$ 474 300
6
09.2026
$ 474 300
* 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
$ 3 387 865
06.2025
Foundation
$ 3 557 258
+ $ 169 393
09.2026
Completed
$ 3 735 121
+ $ 347 256
Итоговый доход:
+ $ 3 47 256
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Only 7 minutes drive to picturesque Layan Beach, and Bangtao Beach — only 13 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf, just a 10-minute journey. Shopping and entertainment at Porto De Phuket and Villa Market on Boat Avenue are within 12 and 10 minutes respectively. For medical assistance and international travel, Thalang Hospital and Phuket International Airport are available in just 15 and 25 minutes.
OTHER UNITS IN THIS COMPLEX
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