Studio
1 floor
43.4 sqm
Apartment purchase savings
$ 149 063
price from developer
$ 3 121
deposit
$ 49 052
down payment
4 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
+ $ 23 595
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 172 658 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 23 595
$ 149 063
Construction Start
$ 172 658
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 682
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 224 per month (≈ +$ 26 682 per year). Yield ~17.9%, estimated payback period — 5.6 years.
17.9 %
Annual ROI (%)
+ $ 2 224
Monthly income
5.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 779 per month (≈ +$ 21 346 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 1 779
Monthly income
7 years
Payback period
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
$ 149 063
06.2026
Frame
$ 156 516
+ $ 7 453
12.2026
Facade
$ 164 342
+ $ 15 279
03.2027
Interior works
$ 169 272
+ $ 20 209
06.2027
Completed
$ 172 657
+ $ 23 594
Total return:
+ $ 23 595
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 121
The total price is $ 149 063, split into 4 payments through Q2 2027. The deposit is $ 3 121. The first installment is $ 49 052 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
03.2026
$ 49 050
2
08.2026
$ 32 300
3
01.2027
$ 32 300
4
06.2027
$ 32 300
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the prestigious Layan district of Phuket — just 880 meters from the sea. The picturesque Layan Beach is a 3-minute drive away, and one of the island's most popular beaches — Bang Tao Beach — is just 5 minutes away. The location combines silence and privacy with quick access to key points of attraction.
Laguna Golf Club is located in the immediate vicinity — the journey will take about 5 minutes. The equestrian club and Paddle Tenis are just 1 minute away from the project. Kora Beach Resort Phuket is —3 minutes away, and Villa Market and Boat Avenue are about 10 minutes away. The convenient location allows you to enjoy the resort infrastructure and active lifestyle without losing the feeling of privacy.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
