2 beds
2 floor
75.5 sqm
The apartment of 75.51 sq.m. is 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 layout includes 2 bedrooms and 2 bathrooms: one bedroom with private bathroom for the owners, a second bathroom with a separate entrance from the living room provides comfort for guests. The kitchen is integrated with the living room and forms a spacious open area, ideal for spending time and entertainment together, while the balcony overlooking the garden adds privacy and increases the attractiveness of long-term rentals.
Interiors are created with the possibility of individual configuration, allowing the investor to adapt furniture and decoration to his own preferences or rental strategy — from a basic solution to a full-fledged design to increase profitability and capitalization. Owners can choose between the forms of ownership of freehold and leasehold, building their own investment strategy. The installment plan provides a down payment of 50%, the rest is paid after completion of construction every 3 months, which makes the purchase convenient and planned. Apartments are subject to a 10% discount and an additional 5% discount is available for full payment.
The combination of a successful location, well-thought-out layout and flexible financial conditions creates high investment potential, providing stable rental income and the prospect of long-term growth in the value of the asset. As a bonus for investors, when sales reach 200 million baht, one property is provided free of charge, which makes the acquisition even more attractive to strategic buyers.
Apartment purchase savings
$ 467 447
price from developer
10% • $ 46 744
Tinora discount
$ 420 703
amount due
$ 6 229
deposit
$ 204 121
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
+ $ 73 991
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 541 438 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 73 991
$ 420 703
Construction Start
$ 541 438
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 484
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 207 per month (≈ +$ 50 484 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 4 207
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 366 per month (≈ +$ 40 387 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 3 366
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
$ 467 447
06.2026
Frame
$ 490 819
+ $ 23 372
12.2026
Facade
$ 515 360
+ $ 47 913
03.2027
Interior works
$ 530 821
+ $ 63 374
06.2027
Completed
$ 541 437
+ $ 73 990
Total return:
+ $ 73 991
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 229
The total price is $ 420 703, split into 5 payments through Q2 2027. The deposit is $ 6 229. The first installment is $ 204 121 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 204 120
2
08.2026
$ 52 590
3
11.2026
$ 52 590
4
02.2027
$ 52 590
5
06.2027
$ 52 590
* 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
