Studio
3 floor
32 sqm
The 32m² studio on the 3rd floor in Bellevue Beachfront offers sea views and a sought-after property format for the Phuket resort market. The layout includes a living area with space for relaxation and sleep, dining space, kitchen, bathroom and private balcony. The location on the third floor provides more open views, which has a positive effect on the attractiveness of the property for tenants and its market value.
The apartment is given with a furniture package and equipment as a gift, thanks to which the owner can minimize additional investments after receiving the property. The fully finished housing format is especially in demand among investors focused on quickly entering the rental market. An additional advantage is the location of the complex 50 meters from Layang Beach — one of the most popular areas on the west coast of Phuket.
The property has high rental potential: the level of rental demand reaches 90% during the year, which contributes to the formation of a stable cash flow. Interest-free installments until completion in December 2026 help maintain capital liquidity during the investment phase. The starting price makes the studio one of the most affordable options for entering the Phuket resort real estate market, and the ability to register a freehold for THB 300,000 increases the attractiveness of the asset for long-term ownership and subsequent resale.
Apartment purchase savings
$ 304 068
price from developer
$ 6 033
deposit
$ 206 815
down payment
2 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
+ $ 31 167
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 335 235 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 31 167
$ 304 068
Construction Start
$ 335 235
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 437
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 536 per month (≈ +$ 30 437 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 2 536
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 029 per month (≈ +$ 24 350 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 029
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 304 068
06.2026
Interior works
$ 319 271
+ $ 15 203
12.2026
Completed
$ 335 235
+ $ 31 167
Total return:
+ $ 31 167
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 6 033
The total price is $ 304 068, split into 2 payments through Q4 2026. The deposit is $ 6 033. The first installment is $ 206 815 (68% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 030
1
09.2026
$ 206 820
2
12.2026
$ 91 220
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located 50 meters from Layan Beach and offers sea views — a combination that creates high demand for short-term rentals in the resort segment.
Nearby are Laguna Golf, HeadStart International School, Porto de Phuket and the airport, expanding the audience of tenants from tourists to families and expats.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
