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.
Apartment purchase savings
$ 772 360
price from developer
$ 6 234
deposit
$ 225 474
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
+ $ 211 153
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 983 513 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 211 153
$ 772 360
Construction Start
$ 983 513
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 77 236
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 436 per month (≈ +$ 77 236 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 436
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 149 per month (≈ +$ 61 789 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 149
Monthly income
12.5 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
$ 772 360
11.2026
Frame
$ 810 978
+ $ 38 618
06.2027
Facade
$ 851 527
+ $ 79 167
12.2027
Interior works
$ 894 103
+ $ 121 743
03.2028
Completed
$ 983 513
+ $ 211 153
Total return:
+ $ 2 11 153
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 234
The total price is $ 772 360, split into 5 payments through Q1 2028. The deposit is $ 6 234. The first installment is $ 225 474 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 225 470
2
10.2026
$ 135 160
3
04.2027
$ 135 160
4
09.2027
$ 135 160
5
03.2028
$ 135 160
* 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
