3 beds
2 floor
112.9 sqm
The apartment of 112.89 sq.m. is located on the 2nd floor, just 880 meters from the sea. The layout includes 3 bedrooms and 2 bathrooms, a spacious kitchen and living room, and a balcony overlooking the garden adds privacy and additional use cases. This format combines functionality and comfort, which has a positive effect on liquidity and attractiveness for rental and resale.
The interior is provided without built-in furniture, which gives the owner complete freedom to create an individual design: you can choose a package to suit personal preferences or adapt it to a rental strategy, optimizing the budget and profitability of the property. The space is thoughtfully organized, providing comfortable living together and privacy for all family members.
Apartment purchase savings
$ 724 580
price from developer
10% • $ 72 458
Tinora discount
$ 652 122
amount due
$ 6 147
deposit
$ 319 913
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
+ $ 114 691
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 839 271 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 114 691
$ 652 122
Construction Start
$ 839 271
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 65 212
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 434 per month (≈ +$ 65 212 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 5 434
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 347 per month (≈ +$ 52 170 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 347
Monthly income
12.5 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
$ 724 580
06.2026
Frame
$ 760 809
+ $ 36 229
12.2026
Facade
$ 798 849
+ $ 74 269
03.2027
Interior works
$ 822 814
+ $ 98 234
06.2027
Completed
$ 839 270
+ $ 114 690
Total return:
+ $ 1 14 691
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 147
The total price is $ 652 122, split into 5 payments through Q4 2027. The deposit is $ 6 147. The first installment is $ 319 913 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 150
1
07.2026
$ 319 910
2
11.2026
$ 81 520
3
03.2027
$ 81 520
4
07.2027
$ 81 520
5
12.2027
$ 81 520
* 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
