/uploads/files/67zv57x7nl2b7l9s921a832j_object.webp,/uploads/files/67zv57xmg1lt45a2537742w4_object.webp,/uploads/files/67zv57y6oxf3e8fr2z460izx_object.webp,/uploads/files/67zv57ynmnmdj4zw6diowni9_object.webp,/uploads/files/67zv57z1g26145yx4f4hqn18_object.webp,/uploads/files/67zv57zjr0a36ab8r1d8b86l_object.webp

฿ 5 175 000

$ 166 557

Square meter:

$ 3 621

Price without discount:

$ 185 064

Savings will be:

$ 18 507

Deposit:

$ 6 437

Completion date:

Q1 2028

Ownership type:

Leasehold

Status:

Under construction

Location:

Kamala, Phuket

1 beds

1 floor

46 sqm

Description

For investors buying two or more apartments, there is a special discounted rate. The apartments are fully furnished and equipped with household appliances, which allows you to immediately move in or rent them out without the need for additional investment. Excellent layout with clear zoning separation 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

$ 185 064

price from developer

10% • $ 18 507

Tinora discount

$ 166 557

amount due

$ 6 437

deposit

$ 43 530

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

+ $ 50 594

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 235 658 (see the price growth chart), which will provide you with a 41.49% profit amounting to about $ 50 594

$ 166 557

Construction Start

$ 235 658

Construction Completion

41.49 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 26 816

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 2 235 per month (≈ +$ 26 816 per year). Yield ~16.1%, estimated payback period — 6.2 years.

16.1 %

Annual ROI (%)

+ $ 2 235

Monthly income

6.2 years

Payback period

Long-term rental provides a stable cash flow: about $ 1 788 per month (≈ +$ 21 453 per year). Yield ~12.9%, estimated payback period — 7.8 years.

12.9 %

Annual ROI (%)

+ $ 1 788

Monthly income

7.8 years

Payback period

Installment plan in USD

Payments: 5, deposit: 6 437

The total price is $ 166 557, split into 5 payments through Q2 2028. The deposit is $ 6 437. The first installment is $ 43 530 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 6 440

12.2025

$ 43 530

07.2026

$ 29 150

03.2027

$ 29 150

10.2027

$ 29 150

06.2028

$ 29 150

* 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

$ 185 064

11.2026

Frame

$ 194 317

+ $ 9 253

06.2027

Facade

$ 204 033

+ $ 18 969

12.2027

Interior works

$ 214 235

+ $ 29 171

03.2028

Completed

$ 235 658

+ $ 50 594

Итоговый доход:

+ $ 50 594

* 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