1 beds
1 floor
32 sqm
Full apartment furnishings are included in the price. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). Ideal for earning income, investing or renting. It is possible to register ownership in a freehold - 300,000 THB for a studio and one-room apartments, 500,000 THB - two-room apartments
Apartment purchase savings
$ 286 594
price from developer
$ 6 147
deposit
$ 194 467
down payment
3 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
+ $ 148 456
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 435 050 (see the price growth chart), which will provide you with a 51.8% profit amounting to about $ 148 456
$ 286 594
Construction Start
$ 435 050
Construction Completion
51.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 34 964
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 914 per month (≈ +$ 34 964 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 2 914
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 331 per month (≈ +$ 27 972 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 2 331
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 286 594
09.2025
Frame
$ 343 913
+ $ 57 319
03.2026
Interior works
$ 395 500
+ $ 108 906
12.2026
Completed
$ 435 050
+ $ 148 456
Total return:
+ $ 1 48 456
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 147
The total price is $ 286 594, split into 3 payments through Q4 2026. The deposit is $ 6 147. The first installment is $ 194 467 (68% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 150
1
07.2026
$ 194 470
2
09.2026
$ 42 990
3
12.2026
$ 42 990
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bellevue Beachfront is in an incredibly convenient location, just a minute from Layan Beach and four minutes from Bangtao Beach. Coffee lovers will appreciate the proximity to Au Bon Pain, just 10 minutes away. Shopping and groceries can be found at Boat Avenue Mall and Villa Market, which are also just 10 minutes away. Central Porto De Phuket Mall is just 12 minutes away, while the trendy Catch Beach Club and Headstart International School are a 15-minute walk away.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
