3 beds
1 floor
177 sqm
Apartment with an area of 177 sq. m is located on the ground floor with access to the second level and includes 3 bedrooms and 4 bathrooms, which allows it to be effectively used both for your own living and for rent in an above-average segment. The apartments are equipped with a balcony, and the panoramic windows are oriented towards the park and private pool, forming a rare combination of a private view and individual water space —this format increases the rental rate and facilitates the purchasing decision-making process. The 600 meters to the beach maintains stable tenant demand and reduces the risk of downtime.
The layout is built with clear zoning, which increases the functionality of the facility during long-term operation. The materials used, the design solutions and the guarantees provided reduce the likelihood of additional costs and simplify financial planning for the investor on the ownership horizon. Installment plans are available with a 30% down payment, which lowers the entry threshold and allows for flexible allocation of the investment budget.
A special offer is available for those who are willing to make a 100% payment immediately. Cashback 7% is valid until construction is completed.
The apartments are fully equipped with furniture and household appliances, which eliminates additional capital costs and allows you to immediately rent out the property after receiving your license. Bathrooms are designed in a minimalist style with built-in storage systems and designer lighting — this increases the perceived value of the property and the validity of a higher rental rate without increasing the original budget.
$ 795 241
price from developer
$ 6 418
deposit
$ 232 154
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 217 409
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 012 650 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 217 409
$ 795 241
Construction Start
$ 1 012 650
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 79 524
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 627 per month (≈ +$ 79 524 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 627
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 302 per month (≈ +$ 63 619 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 302
Monthly income
12.5 years
Payback period
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
$ 795 241
11.2026
Frame
$ 835 003
+ $ 39 762
06.2027
Facade
$ 876 753
+ $ 81 512
12.2027
Interior works
$ 920 591
+ $ 125 350
03.2028
Completed
$ 1 012 650
+ $ 217 409
Total return:
+ $ 2 17 409
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 795 241, split into 5 payments through Q1 2028. The deposit is $ 6 418. The first installment is $ 232 154 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 232 150
2
09.2026
$ 139 170
3
03.2027
$ 139 170
4
09.2027
$ 139 170
5
03.2028
$ 139 170
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
2 beds
1 floor
72 sqm
3 beds
1 floor
84 sqm
3 beds
4 floor
125 sqm
3 beds
1 floor
191 sqm
1 beds
1 floor
46 sqm
3 beds
1 floor
96 sqm
1 beds
1 floor
42 sqm
3 beds
1 floor
81 sqm
3 beds
1 floor
96 sqm
3 beds
1 floor
97 sqm
1 beds
4 floor
34 sqm
1 beds
5 floor
34 sqm
Studio
3 floor
96 sqm
1 beds
4 floor
34 sqm
1 beds
3 floor
42 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726