Studio
1 floor
43.4 sqm
Apartment purchase savings
$ 153 278
price from developer
$ 3 209
deposit
$ 50 439
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
+ $ 24 262
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 177 540 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 24 262
$ 153 278
Construction Start
$ 177 540
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 437
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 286 per month (≈ +$ 27 437 per year). Yield ~17.9%, estimated payback period — 5.6 years.
17.9 %
Annual ROI (%)
+ $ 2 286
Monthly income
5.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 829 per month (≈ +$ 21 949 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 1 829
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
$ 153 278
06.2026
Frame
$ 160 942
+ $ 7 664
12.2026
Facade
$ 168 989
+ $ 15 711
03.2027
Interior works
$ 174 059
+ $ 20 781
06.2027
Completed
$ 177 540
+ $ 24 262
Total return:
+ $ 24 262
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 209
The total price is $ 153 278, split into 4 payments through Q2 2027. The deposit is $ 3 209. The first installment is $ 50 439 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
03.2026
$ 50 440
2
08.2026
$ 33 210
3
01.2027
$ 33 210
4
06.2027
$ 33 210
* 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 in northern Phuket — just 880 meters from the ocean. The picturesque beach Layan Beach can be reached in 3 minutes, and one of the island's most popular beaches — Bang Tao Beach — can be reached in just 5 minutes. The location combines silence and privacy with quick access to key points of attraction.
In the immediate vicinity is the Laguna Golf Club— the journey will take about 5 minutes. The equestrian club and Paddle Tenis are just 1 minute away from the project. The hotel Kora Beach Resort Phuket — is 3 minutes away, and the shopping center Villa Market - Boat Avenue — is 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
Other units in this complex
1 beds
2 floor
58 sqm
2 beds
2 floor
76 sqm
Studio
6 floor
43 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726