1 beds
2 floor
57.6 sqm
APARTMENT PURCHASE SAVINGS
$ 250 328
price from developer
$ 3 219
deposit
$ 84 396
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
+ $ 99 518
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 349 846 (see the price growth chart), which will provide you with a 39.76% profit amounting to about $ 99 518
$ 250 328
Construction Start
$ 349 846
Construction Completion
39.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 40 303
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 359 per month (≈ +$ 40 303 per year). Yield ~16.1%, estimated payback period — 6.2 years.
16.1 %
Annual ROI (%)
+ $ 3 359
Monthly income
6.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 687 per month (≈ +$ 32 242 per year). Yield ~12.9%, estimated payback period — 7.8 years.
12.9 %
Annual ROI (%)
+ $ 2 687
Monthly income
7.8 years
Payback period
Installment plan in USD
Payments: 4, deposit: 3 219
The total price is $ 250 328, split into 4 payments through Q2 2027. The deposit is $ 3 219. The first installment is $ 84 396 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 84 400
2
06.2026
$ 54 240
3
12.2026
$ 54 240
4
06.2027
$ 54 240
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 250 328
06.2025
Foundation
$ 275 361
+ $ 25 033
12.2025
50%
$ 302 897
+ $ 52 569
12.2026
Facade
$ 333 187
+ $ 82 859
06.2027
Completed
$ 349 846
+ $ 99 518
Итоговый доход:
+ $ 99 518
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Layan Beach is located just a 3-minute drive from the complex. The Sunshine Beach Resort and Riding Club are within the same radius. Laguna Phuket Golf Club and the elite Laguna area can be reached in 5 minutes. Boat Avenue and Porto de Phuket shopping centers — 10 minutes away. Blue Tree Entertainment Complex and Nai Ton Beach — 15 minutes away. Phuket International Airport is 25 minutes away, providing convenient transport accessibility.
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