/uploads/files/67zv57v0e2k7apmrv787fmi5_object.webp,/uploads/files/67zv57vfe3af31x7932083qn_object.webp,/uploads/files/67zv57vxg51xl8e95oes2995_object.webp,/uploads/files/67zv57whgnxw559vkx722vz8_object.webp

฿ 4 725 000

$ 152 074

Square meter:

$ 3 621

Price without discount:

$ 168 971

Savings will be:

$ 16 897

Deposit:

$ 6 437

Completion date:

Q1 2028

Ownership type:

Leasehold

Status:

Under construction

Location:

Kamala, Phuket

1 beds

1 floor

42 sqm

Sold, find similar

Description

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

$ 168 971

price from developer

10% • $ 16 897

Tinora discount

$ 152 074

amount due

$ 6 437

deposit

$ 39 185

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

+ $ 46 195

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 215 166 (see the price growth chart), which will provide you with a 41.49% profit amounting to about $ 46 195

$ 152 074

Construction Start

$ 215 166

Construction Completion

41.49 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 24 940

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 2 078 per month (≈ +$ 24 940 per year). Yield ~16.4%, estimated payback period — 6.1 years.

16.4 %

Annual ROI (%)

+ $ 2 078

Monthly income

6.1 years

Payback period

Long-term rental provides a stable cash flow: about $ 1 663 per month (≈ +$ 19 952 per year). Yield ~13.1%, estimated payback period — 7.6 years.

13.1 %

Annual ROI (%)

+ $ 1 663

Monthly income

7.6 years

Payback period

Installment plan in USD

Payments: 5, deposit: 6 437

The total price is $ 152 074, split into 5 payments through Q2 2028. The deposit is $ 6 437. The first installment is $ 39 185 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 6 440

08.2025

$ 39 190

05.2026

$ 26 610

01.2027

$ 26 610

09.2027

$ 26 610

06.2028

$ 26 610

* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.

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

$ 168 971

11.2026

Frame

$ 177 420

+ $ 8 449

06.2027

Facade

$ 186 291

+ $ 17 320

12.2027

Interior works

$ 195 606

+ $ 26 635

03.2028

Completed

$ 215 167

+ $ 46 196

Итоговый доход:

+ $ 46 195

* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.

Location

Just a 5-minute leisurely walk from the beautiful Kamala Beach. If you want to immerse yourself in the atmosphere of a beach holiday, the famous Cafe Del Mar is 5 minutes away or 10 minutes on foot. For family fun and activities, the vibrant Phuket FantaSea — park is located nearby, just 5 minutes by car. Shopping and nightlife lovers will appreciate the proximity to Jungceylon Mall and the busy Bangla Road in Patong, which can be reached in 15-20 minutes by car. Just a 10-minute drive from the complex is the luxurious Blue Tree shopping and entertainment center, and the prestigious Boat Avenue shopping center is a 15-minute drive away.

Cafe

Garden

Laundry

Beach

Med. center

Gym

Tennis court

Cinema

Security

Restaurant

Pool

Pharmacy