2 beds
2 floor
75.5 sqm
Apartment with an area of 75.51 sq. m located on the 2nd floor, just 880 meters from the sea — proximity to the sea supports high rental demand and long-term cost growth. The format of 2 bedrooms and 2 bathrooms expands the target audience: the property is suitable for a small family who value space and functional zoning. The kitchen is combined with the living room and forms a large open area — this format is in demand for rent and increases liquidity. A balcony overlooking the garden adds privacy and adds to the attractiveness of long-term tenants.
Furniture is not included in the price and is made to order — this allows the investor to control the configuration budget and adapt the interior to the selected rental segment, optimizing profitability. Apartments are subject to a 10% discount, and with 100% payment an additional 5% discount is provided. Freehold and leasehold ownership formats are available, and installment plans with a down payment of 35% reduce the entry threshold. The combination of location, area and financial conditions creates the potential for capitalization and sustainable growth of the asset price.
Apartment purchase savings
$ 4 814 059
price from developer
10% • $ 481 406
Tinora discount
$ 4 332 653
amount due
$ 6 418
deposit
$ 1 510 011
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
+ $ 762 000
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 576 059 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 762 000
$ 4 332 653
Construction Start
$ 5 576 059
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 519 918
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 43 327 per month (≈ +$ 519 918 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 43 327
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 34 661 per month (≈ +$ 415 935 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 34 661
Monthly income
10.4 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
$ 4 814 059
06.2026
Frame
$ 5 054 762
+ $ 240 703
12.2026
Facade
$ 5 307 500
+ $ 493 441
03.2027
Interior works
$ 5 466 725
+ $ 652 666
06.2027
Completed
$ 5 576 060
+ $ 762 001
Total return:
+ $ 7 62 000
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 418
The total price is $ 4 332 653, split into 4 payments through Q2 2027. The deposit is $ 6 418. The first installment is $ 1 510 011 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 1 510 010
2
08.2026
$ 938 740
3
01.2027
$ 938 740
4
06.2027
$ 938 740
* 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
1 beds
2 floor
58 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