1 beds
5 floor
40 sqm
One bedroom apartment of 40 sq.m. in a premium complex 2 minutes from one of the most popular beaches, Layan Beach. The complex provides premium quality infrastructure, all of which ensures consistently high demand for rent. Full apartment furnishings are included in the price, which will reduce costs when purchasing real estate and allow you to quickly enter the rental market. Apartments can be registered in Freehold, which is rare.
Apartment purchase savings
$ 286 035
price from developer
$ 6 234
deposit
$ 93 878
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
+ $ 148 166
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 434 201 (see the price growth chart), which will provide you with a 51.8% profit amounting to about $ 148 166
$ 286 035
Construction Start
$ 434 201
Construction Completion
51.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 187
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 266 per month (≈ +$ 39 187 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 3 266
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 612 per month (≈ +$ 31 349 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 2 612
Monthly income
9.1 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
$ 286 035
09.2025
Frame
$ 343 242
+ $ 57 207
03.2026
Interior works
$ 394 728
+ $ 108 693
12.2026
Completed
$ 434 201
+ $ 148 166
Total return:
+ $ 1 48 166
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 234
The total price is $ 286 035, split into 3 payments through Q3 2026. The deposit is $ 6 234. The first installment is $ 93 878 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
01.2025
$ 93 880
2
08.2025
$ 100 110
3
08.2026
$ 85 810
* 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
