1 beds
3 floor
39 sqm
Apartment 39 m² with 1 bedroom and 1 bathroom — a rare format in which the bedroom is separated with a compact area. This increases the functionality of the layout and makes the property more in demand for both short-term and long-term rental. Panoramic windows and a private balcony provide natural light and open views, which positions the property in a higher price segment and increases its liquidity and rental rate.
The kitchen and living room are combined, which visually enlarges the space and meets the modern requirements of tenants. The location 200 meters from Surin Beach creates a stable tourist flow and reduces downtime risks. The owner has access to the entire infrastructure of the complex, which expands the target audience and increases the competitiveness of the facility. Additionally, an installment plan is provided with a down payment of 25%. Leasehold or freehold ownership forms are available.
Furniture is fully included, which reduces start-up investment costs and allows the investor to immediately lease the property after receiving the rights without additional investments. There is a 5% discount and a special Early Bird promotion for early bookings.
The apartments are made using high-quality and sophisticated materials within the framework of an environmentally friendly concept of the complex in modern classic architecture «White Portrait». This increases the durability of the facility, maintains its market value and reduces the risks of obsolescence in the medium term.
Apartment purchase savings
$ 222 472
price from developer
6.4% • $ 14 238
Tinora discount
$ 208 234
amount due
$ 3 122
deposit
$ 48 937
down payment
4 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
+ $ 35 215
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 257 687 (see the price growth chart), which will provide you with a 23.75% profit amounting to about $ 35 215
$ 208 234
Construction Start
$ 257 687
Construction Completion
23.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 070
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 256 per month (≈ +$ 27 070 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 2 256
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 805 per month (≈ +$ 21 656 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 805
Monthly income
9.6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 25 362
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 52 059. By the time of the second payment (march 03), the property price will be $ 233 596. You exit the deal and assign your ownership rights, yielding a 48.7% profit of $ 25 362
$ 3 122
Deposit
$ 48 937
First Installment
48.7 %
Profit, %
Price growth by completition in USD
Construction stages: 4
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
$ 222 472
09.2026
Foundation
$ 233 596
+ $ 11 124
05.2027
50%
$ 245 276
+ $ 22 804
12.2027
Facade
$ 252 634
+ $ 30 162
09.2028
Completed
$ 257 687
+ $ 35 215
Total return:
+ $ 35 215
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 122
The total price is $ 208 234, split into 4 payments through Q4 2028. The deposit is $ 3 122. The first installment is $ 48 937 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 48 940
2
03.2027
$ 52 060
3
01.2028
$ 52 060
4
12.2028
$ 52 060
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Biancana Surin complex is located in Bang Tao district, just 200 meters from the famous Surin Beach. It is a prestigious location with an atmosphere of tranquil luxury and pristine nature: clean coastline, turquoise water and silence away from the noise of the city. Within walking distance are the stadium, restaurants, cafes and grocery stores for everyday shopping.
Surin Beach combines privacy and an active lifestyle —just a few minutes away there are busy areas with developed infrastructure. The location is ideal for both relaxation and comfortable permanent residence.
Source: Exclusive 3D Aerial Photography of the «Surin» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
