2 beds
5 floor
80 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
$ 482 374
price from developer
10% • $ 48 237
Tinora discount
$ 434 137
amount due
$ 6 242
deposit
$ 189 120
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
+ $ 224 883
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 659 020 (see the price growth chart), which will provide you with a 51.8% profit amounting to about $ 224 883
$ 434 137
Construction Start
$ 659 020
Construction Completion
51.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 686
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 391 per month (≈ +$ 64 686 per year). Yield ~14.9%, estimated payback period — 6.7 years.
14.9 %
Annual ROI (%)
+ $ 5 391
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 312 per month (≈ +$ 51 749 per year). Yield ~11.9%, estimated payback period — 8.4 years.
11.9 %
Annual ROI (%)
+ $ 4 312
Monthly income
8.4 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
$ 482 374
09.2025
Frame
$ 578 849
+ $ 144 712
03.2026
Interior works
$ 665 676
+ $ 231 539
12.2026
Completed
$ 732 244
+ $ 298 107
Total return:
+ $ 2 24 883
* 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 $ 434 137, split into 3 payments through Q4 2026. The deposit is $ 6 242. The first installment is $ 189 120 (44% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
08.2025
$ 189 120
2
04.2026
$ 119 390
3
12.2026
$ 119 390
* 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
