2 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. Thanks to the competent layout, such a relatively small area houses 2 bedrooms, one of which is separated from the kitchen-living room by a transparent partition. The presence of a balcony increases functionality without excess meters, and the view from the window to the garden provides visual value to the object.
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.
Apartment purchase savings
$ 303 738
price from developer
8% • $ 24 299
Tinora discount
$ 279 439
amount due
$ 3 039
deposit
$ 136 681
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
+ $ 48 077
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 351 815 (see the price growth chart), which will provide you with a 25.9% profit amounting to about $ 48 077
$ 279 439
Construction Start
$ 351 815
Construction Completion
25.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 34 930
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 911 per month (≈ +$ 34 930 per year). Yield ~12.5%, estimated payback period — 8 years.
12.5 %
Annual ROI (%)
+ $ 2 911
Monthly income
8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 329 per month (≈ +$ 27 944 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 329
Monthly income
10 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
$ 303 738
06.2026
Frame
$ 318 925
+ $ 15 187
12.2026
Facade
$ 334 871
+ $ 31 133
03.2027
Interior works
$ 344 917
+ $ 41 179
06.2027
Completed
$ 351 815
+ $ 48 077
Total return:
+ $ 48 077
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 039
The total price is $ 279 439, split into 5 payments through Q2 2027. The deposit is $ 3 039. The first installment is $ 136 681 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
07.2026
$ 136 680
2
10.2026
$ 34 930
3
12.2026
$ 34 930
4
03.2027
$ 34 930
5
06.2027
$ 34 930
* 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
