3 beds
1 floor
81 sqm
Apartment with an area of 81 sq. m located on the ground floor and include three bedrooms and three bathrooms. The layout provides for a spacious kitchen and bathrooms, which ensures rational use of space and convenience when accommodating several residents. Panoramic windows overlook the pool, creating an open view and good lighting of the premises.
The property is located 600 meters from the beach, which maintains walking distance to the coast and makes the lot relevant for rental and personal use. The materials used, the design solutions and the guarantees provided make it possible to reduce the requirements for subsequent maintenance costs.
The apartments are fully furnished and equipped with household appliances, which allows you to use the property immediately after purchase without additional investment. The bathrooms are designed in a minimalist style and are equipped with built-in storage systems and designer lighting, creating a complete and functional interior.
Apartment purchase savings
$ 340 829
price from developer
10% • $ 34 083
Tinora discount
$ 306 746
amount due
$ 6 234
deposit
$ 85 789
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
+ $ 93 179
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 434 008 (see the price growth chart), which will provide you with a 41.49% profit amounting to about $ 93 179
$ 306 746
Construction Start
$ 434 008
Construction Completion
41.49 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 515
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 710 per month (≈ +$ 32 515 per year). Yield ~10.6%, estimated payback period — 9.4 years.
10.6 %
Annual ROI (%)
+ $ 2 710
Monthly income
9.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 168 per month (≈ +$ 26 012 per year). Yield ~8.5%, estimated payback period — 11.8 years.
8.5 %
Annual ROI (%)
+ $ 2 168
Monthly income
11.8 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
$ 340 829
11.2026
Frame
$ 357 870
+ $ 17 041
06.2027
Facade
$ 375 764
+ $ 34 935
12.2027
Interior works
$ 394 552
+ $ 53 723
03.2028
Completed
$ 434 007
+ $ 93 178
Total return:
+ $ 93 179
* 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 $ 306 746, split into 5 payments through Q1 2028. The deposit is $ 6 234. The first installment is $ 85 789 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
03.2026
$ 85 790
2
09.2026
$ 53 680
3
03.2027
$ 53 680
4
09.2027
$ 53 680
5
03.2028
$ 53 680
* 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