3 beds
1 floor
191 sqm
Duplex apartment of 191 sq. m located on the ground floor and include three bedrooms and four bathrooms, which expands use cases — from family accommodation to rentals for several residents. The panoramic windows are focused on the park and private pool with direct access from the apartments, forming a rare combination for the market of a private look and its own infrastructure, which directly affects the higher average rental bill and resale liquidity. The distance of 600 meters to the beach maintains a steady demand in the coastal area.
The layout is built with an emphasis on the functionality and privacy of the bedrooms, which increases the versatility of the property and reduces wear and tear when renting. The materials used, design solutions and guarantees provided reduce operational risks and allow for more accurate forecasting of maintenance costs.
Apartments are delivered with furniture and household appliances — the equipment is included in the price, which eliminates additional capital investments and allows you to immediately launch the rental flow after receiving your license. Installment plans are available with a down payment of 30%, which reduces the entry threshold and makes it possible to flexibly distribute 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.
Apartment purchase savings
$ 795 115
price from developer
$ 5 947
deposit
$ 232 587
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
+ $ 217 374
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 012 489 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 217 374
$ 795 115
Construction Start
$ 1 012 489
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 79 512
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 626 per month (≈ +$ 79 512 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 626
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 301 per month (≈ +$ 63 609 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 301
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
$ 795 115
11.2026
Frame
$ 834 871
+ $ 39 756
06.2027
Facade
$ 876 615
+ $ 81 500
12.2027
Interior works
$ 920 446
+ $ 125 331
03.2028
Completed
$ 1 012 491
+ $ 217 376
Total return:
+ $ 2 17 374
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 947
The total price is $ 795 115, split into 5 payments through Q1 2028. The deposit is $ 5 947. The first installment is $ 232 587 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
08.2026
$ 232 590
2
12.2026
$ 139 150
3
05.2027
$ 139 150
4
10.2027
$ 139 150
5
02.2028
$ 139 150
* 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
