1 beds
2 floor
57.6 sqm
Apartment with an area of 57.57 sq. m located on the 2nd floor, just 880 meters from the sea — proximity to the coast creates high rental demand without overpaying for the first line. The format of 1 bedroom + 1 bathroom, a kitchen combined with a living room, and the presence of a balcony create a functional layout without excess meters, which increases liquidity for both rental and resale. The view from the window of the park ensures privacy and stable visual value of the property.
The object is suitable for a small family who value space due to the competent organization of space. Furniture is not included in the price and is made to order separately — this allows the new owner to choose a package for the strategy: a basic solution for optimizing the budget or an individual design to increase profitability and capitalization.
Two ownership formats are available — freehold or leasehold, which expands the circle of potential buyers and investors. There is an installment plan with a down payment of 35%, this unit has a 10% discount, and with 100% payment an additional 5% discount is provided, which reduces the entry threshold and increases the potential for value growth during further resale.
Apartment purchase savings
$ 285 334
price from developer
10% • $ 28 534
Tinora discount
$ 256 800
amount due
$ 3 209
deposit
$ 86 671
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
+ $ 45 164
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 330 498 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 45 164
$ 256 800
Construction Start
$ 330 498
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 302
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 525 per month (≈ +$ 30 302 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 525
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 020 per month (≈ +$ 24 242 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 2 020
Monthly income
10.6 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
$ 285 334
06.2026
Frame
$ 299 601
+ $ 14 267
12.2026
Facade
$ 314 581
+ $ 29 247
03.2027
Interior works
$ 324 018
+ $ 38 684
06.2027
Completed
$ 330 498
+ $ 45 164
Total return:
+ $ 45 164
* 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 $ 256 800, split into 4 payments through Q2 2027. The deposit is $ 3 209. The first installment is $ 86 671 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
04.2026
$ 86 670
2
08.2026
$ 55 640
3
01.2027
$ 55 640
4
06.2027
$ 55 640
* 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
2 beds
2 floor
76 sqm
Studio
6 floor
43 sqm
Studio
1 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