2 beds
2 floor
75.5 sqm
APARTMENT PURCHASE SAVINGS
$ 308 972
price from developer
$ 3 219
deposit
$ 104 923
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
+ $ 122 832
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 431 804 (see the price growth chart), which will provide you with a 39.75% profit amounting to about $ 122 832
$ 308 972
Construction Start
$ 431 804
Construction Completion
39.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 671
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 223 per month (≈ +$ 50 671 per year). Yield ~16.4%, estimated payback period — 6.1 years.
16.4 %
Annual ROI (%)
+ $ 4 223
Monthly income
6.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 378 per month (≈ +$ 40 537 per year). Yield ~13.1%, estimated payback period — 7.6 years.
13.1 %
Annual ROI (%)
+ $ 3 378
Monthly income
7.6 years
Payback period
Installment plan in USD
Payments: 4, deposit: 3 219
The total price is $ 308 972, split into 4 payments through Q2 2027. The deposit is $ 3 219. The first installment is $ 104 923 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 104 920
2
06.2026
$ 66 940
3
12.2026
$ 66 940
4
06.2027
$ 66 940
* 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
$ 308 972
06.2025
Foundation
$ 339 869
+ $ 30 897
12.2025
50%
$ 373 856
+ $ 64 884
12.2026
Facade
$ 411 242
+ $ 102 270
06.2027
Completed
$ 431 804
+ $ 122 832
Итоговый доход:
+ $ 1 22 832
* 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