1 beds
5 floor
40 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
$ 301 484
price from developer
$ 6 242
deposit
$ 129 426
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
+ $ 156 169
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 457 653 (see the price growth chart), which will provide you with a 51.8% profit amounting to about $ 156 169
$ 301 484
Construction Start
$ 457 653
Construction Completion
51.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 45 826
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 819 per month (≈ +$ 45 826 per year). Yield ~15.2%, estimated payback period — 6.6 years.
15.2 %
Annual ROI (%)
+ $ 3 819
Monthly income
6.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 055 per month (≈ +$ 36 660 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 3 055
Monthly income
8.2 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
$ 301 484
09.2025
Frame
$ 361 781
+ $ 60 297
03.2026
Interior works
$ 416 048
+ $ 114 564
12.2026
Completed
$ 457 653
+ $ 156 169
Total return:
+ $ 1 56 169
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 242
The total price is $ 301 484, split into 3 payments through Q4 2026. The deposit is $ 6 242. The first installment is $ 129 426 (43% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
08.2025
$ 129 430
2
04.2026
$ 82 910
3
12.2026
$ 82 910
* 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
