Studio
1 floor
29.2 sqm
The studio with an area of 29.22 m² is located on the 1st floor and is complemented by a terrace, which increases the usable space of the apartment and increases its attractiveness for tenants. Panoramic windows overlooking the garden provide good natural light and a sought-after view format in resort properties. A view of the green area increases the liquidity of the property and makes it more attractive for short-term rentals.
Owners can freely use the entire infrastructure of the complex, which increases the value of the property for both living and renting. The complex is focused on a quiet format of recreation: the natural environment, sea air and access to restaurants, shops and water activities create conditions for long-term accommodation or resort use. The property is available in freehold and leasehold formats, which expands the purchase opportunities for different categories of investors.
The apartment is available in installments with a down payment of 35%, which reduces the entry threshold for investors and allows you to distribute the financial burden. Furniture is purchased separately, which makes it possible to optimize the overall purchase budget. This format is suitable for both purchase for rent and long-term ownership with potential for growth in property values.
Apartment purchase savings
$ 111 435
price from developer
$ 3 041
deposit
$ 35 962
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
+ $ 24 015
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 135 450 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 24 015
$ 111 435
Construction Start
$ 135 450
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 267
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 272 per month (≈ +$ 15 267 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 272
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 018 per month (≈ +$ 12 213 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 018
Monthly income
9.1 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
+ $ 5 572
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 39 003. By the time of the second payment (december 12), the property price will be $ 117 007. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 5 572
$ 3 041
Deposit
$ 35 962
First Installment
14.3 %
Profit, %
Price growth by completition in USD
Construction stages: 4
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
$ 111 435
10.2026
Foundation
$ 117 007
+ $ 5 572
07.2027
50%
$ 122 857
+ $ 11 422
02.2028
Interior works
$ 129 000
+ $ 17 565
06.2028
Completed
$ 135 450
+ $ 24 015
Total return:
+ $ 24 015
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 041
The total price is $ 111 435, split into 5 payments through Q2 2028. The deposit is $ 3 041. The first installment is $ 35 962 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
07.2026
$ 35 960
2
12.2026
$ 18 110
3
06.2027
$ 18 110
4
12.2027
$ 18 110
5
06.2028
$ 18 110
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in one of the most picturesque areas of Phuket - Kata, just 1.3 km from the coast, between two popular beaches — Kata Beach and Karon Beach. This location combines an atmosphere of resort tranquility with convenient access to the island's infrastructure: restaurants, shops, spas and walking areas are nearby.
Phuket International Airport — about 44 km (approximately 47 minutes by car). Important infrastructure facilities are also located in the immediate vicinity: International School of Phuket — 6.1 km (12 minutes), Chalong Hospital — 4.2 km (8 minutes). For shopping and entertainment, it is easy to reach one of the island's largest shopping centers — Central Festival Phuket, which is located approximately 14 km (about 21 minutes) from the complex.
Source: Exclusive 3D Aerial Photography of the «Kata» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
