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. 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. The villas are presented with a total area of 320 sq.m. and 340 sq.m.
VILLA PURCHASE SAVINGS
$ 700 293
price from developer
12.6% • $ 88 237
Tinora discount
$ 612 056
amount due
$ 14 006
deposit
$ 169 611
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
+ $ 71 780
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 772 073 (see the price growth chart), which will provide you with a 26.14% profit amounting to about $ 71 780
$ 612 056
Construction Start
$ 772 073
Construction Completion
26.14 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 66 102
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 509 per month (≈ +$ 66 102 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 5 509
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 407 per month (≈ +$ 52 882 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 4 407
Monthly income
11.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 14 006
The total price is $ 612 056, split into 6 payments through Q3 2026. The deposit is $ 14 006. The first installment is $ 169 611 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 14 010
1
12.2025
$ 169 610
2
01.2026
$ 85 690
3
03.2026
$ 85 690
4
05.2026
$ 85 690
5
07.2026
$ 85 690
6
09.2026
$ 85 690
* 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
$ 700 293
06.2025
Foundation
$ 735 308
+ $ 35 015
09.2026
Completed
$ 772 073
+ $ 71 780
Итоговый доход:
+ $ 71 780
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 15-minute drive to picturesque Naithon Beach and 20 minutes to Layan Beach and Nai Yang Beach for beach holidays. Fans of an active lifestyle will appreciate the proximity to Thanyapura Sports & Health and Tonsai Waterfall, which are only 2 and 10 minutes away respectively. For shopping and entertainment, Porto De Phuket and Robinson Lifestyle are just 20 minutes away. An important advantage is the proximity to medical facilities —Thalang Hospital is only 9 minutes away, while Phuket International Airport can be reached in 20 minutes.
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