The villas are built using natural materials, including Japanese yakisugi wood, which has high strength and waterproof properties. Each villa has its own mineral water pool, which provides a healthier alternative to traditional chlorine pools. The villas are equipped with energy-efficient solar panels for autonomous power supply. Large windows with panoramic views of nature. Package of upholstered furniture and appliances paid separately
VILLA PURCHASE SAVINGS
$ 414 377
price from developer
$ 6 139
deposit
$ 118 174
down payment
3 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
+ $ 42 474
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 456 851 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 42 474
$ 414 377
Construction Start
$ 456 851
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 554
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 213 per month (≈ +$ 50 554 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 213
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 370 per month (≈ +$ 40 443 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 370
Monthly income
10.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 6 139
The total price is $ 414 377, split into 3 payments through Q2 2026. The deposit is $ 6 139. The first installment is $ 118 174 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 118 170
2
03.2026
$ 145 030
3
05.2026
$ 145 030
* 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
$ 414 377
06.2025
Foundation
$ 435 096
+ $ 20 719
06.2026
Completed
$ 456 851
+ $ 42 474
Итоговый доход:
+ $ 42 474
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Known for its excellent coastline for leisure and water activities, Bang Tao Beach is a 10-minute drive from the complex. Secluded Layan Beach is just 8 minutes away. Boat Avenue Shopping Center with Restaurants and Boutiques — 15 minutes away. The prestigious Laguna Phuket Golf Club is a 12-minute drive away. Blue Tree Entertainment Complex with Water Park is 20 minutes away, while Lotus and Macro — Supermarkets are 25 minutes from the complex. Headstart and UWC International Schools are a 30-minute drive away, providing high-quality education 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