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
$ 294 509
price from developer
$ 6 418
deposit
$ 96 660
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
+ $ 152 555
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 447 064 (see the price growth chart), which will provide you with a 51.8% profit amounting to about $ 152 555
$ 294 509
Construction Start
$ 447 064
Construction Completion
51.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 40 348
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 362 per month (≈ +$ 40 348 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 3 362
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 690 per month (≈ +$ 32 278 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 2 690
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
$ 294 509
09.2025
Frame
$ 353 411
+ $ 58 902
03.2026
Interior works
$ 406 423
+ $ 111 914
12.2026
Completed
$ 447 065
+ $ 152 556
Total return:
+ $ 1 52 555
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 418
The total price is $ 294 509, split into 3 payments through Q3 2026. The deposit is $ 6 418. The first installment is $ 96 660 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
01.2025
$ 96 660
2
08.2025
$ 103 080
3
08.2026
$ 88 350
* 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
Other units in this complex
Studio
2 floor
32 sqm
1 beds
1 floor
40 sqm
2 beds
5 floor
64 sqm
Studio
3 floor
32 sqm
Studio
5 floor
32 sqm
Studio
5 floor
32 sqm
2 beds
5 floor
80 sqm
1 beds
3 floor
40 sqm
1 beds
5 floor
40 sqm
2 beds
4 floor
80 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726