1 beds
1 floor
42 sqm
The apartments are fully furnished and equipped with household appliances, allowing you to move in or rent out immediately without additional costs. Excellent layout with clear zoning for leisure and work. The bathroom is decorated in a modern minimalist style, equipped with a rain shower, built-in storage systems and designer lighting
Apartment purchase savings
$ 163 850
price from developer
10% • $ 16 385
Tinora discount
$ 147 465
amount due
$ 6 242
deposit
$ 37 998
down payment
5 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
+ $ 44 795
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 208 645 (see the price growth chart), which will provide you with a 41.49% profit amounting to about $ 44 795
$ 147 465
Construction Start
$ 208 645
Construction Completion
41.49 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 184
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 015 per month (≈ +$ 24 184 per year). Yield ~16.4%, estimated payback period — 6.1 years.
16.4 %
Annual ROI (%)
+ $ 2 015
Monthly income
6.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 612 per month (≈ +$ 19 347 per year). Yield ~13.1%, estimated payback period — 7.6 years.
13.1 %
Annual ROI (%)
+ $ 1 612
Monthly income
7.6 years
Payback period
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
$ 163 850
11.2026
Frame
$ 172 042
+ $ 8 192
06.2027
Facade
$ 180 644
+ $ 16 794
12.2027
Interior works
$ 189 676
+ $ 25 826
03.2028
Completed
$ 208 644
+ $ 44 794
Total return:
+ $ 44 795
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 242
The total price is $ 147 465, split into 5 payments through Q2 2028. The deposit is $ 6 242. The first installment is $ 37 998 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
08.2025
$ 38 000
2
05.2026
$ 25 810
3
01.2027
$ 25 810
4
09.2027
$ 25 810
5
06.2028
$ 25 810
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The location of the complex creates a comfortable and sought-after environment for living and renting. Within a 5-minute walk is Kamala Beach — one of the calmest beaches on the west coast of Phuket, which attracts tenants focused on resort holidays without tourist congestion. Cafe Del Mar is located nearby, enhancing the status and attractiveness of the area.
5 minutes by car — theme park Phuket FantaSea, expanding the audience through the family segment. Patong with its shopping centers Jungceylon and Bangla Road — 15–20 minutes drive, allowing you to be close to the active infrastructure without the noise of the resort. Also within easy reach are Blue Tree and Boat Avenue with restaurants, shops and everyday infrastructure that are in demand for long-term rentals.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
