1 beds
2 floor
57.6 sqm
The apartment with an area of 57.57 sq.m. is 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 facility is suitable for a small family who value space and ease of planning. The interior is created with the possibility of individual configuration, allowing the owner to adapt furniture and decoration to personal preferences or rental strategy — from a basic option to optimize the budget to a full-fledged design to increase profitability and capitalization.
Owners can choose between the forms of ownership of freehold and leasehold, building an individual investment strategy. The installment plan provides for a down payment of 50%, the rest is paid after completion of construction every 3 months. The property is subject to a 10% discount, and upon full payment an additional 5% discount is provided, which reduces the entry threshold and increases the potential for value growth during resale. As a bonus for investors, when sales reach 200 million baht, one property is provided free of charge, increasing the attractiveness of the acquisition.
Apartment purchase savings
$ 277 124
price from developer
10% • $ 27 713
Tinora discount
$ 249 411
amount due
$ 3 117
deposit
$ 121 589
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
+ $ 43 865
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 320 989 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 43 865
$ 249 411
Construction Start
$ 320 989
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 430
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 453 per month (≈ +$ 29 430 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 453
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 962 per month (≈ +$ 23 544 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 962
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
$ 277 124
06.2026
Frame
$ 290 980
+ $ 13 856
12.2026
Facade
$ 305 529
+ $ 28 405
03.2027
Interior works
$ 314 695
+ $ 37 571
06.2027
Completed
$ 320 989
+ $ 43 865
Total return:
+ $ 43 865
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 117
The total price is $ 249 411, split into 5 payments through Q2 2027. The deposit is $ 3 117. The first installment is $ 121 589 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 121 590
2
08.2026
$ 31 180
3
11.2026
$ 31 180
4
02.2027
$ 31 180
5
06.2027
$ 31 180
* 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
