3 beds
1 floor
84 sqm
The property has an area of 84 sq. m is located on the ground floor and includes three bedrooms and three bathrooms, making it functional for multi-resident rental or family accommodation. Panoramic windows are oriented towards the pool, which increases the attractiveness of the lot in the rental market and allows you to create a higher rate due to the popular view. The 600 meters to the beach maintains stable demand and reduces the risk of downtime.
The layout provides for a spacious kitchen and living room, increasing the usable common area — a key parameter for tenants in the middle and above-middle segments. The materials used, the design solutions and the guarantees provided reduce operational risks and allow for more accurate forecasting of maintenance costs. Installment plans are available with a 30% down payment, which lowers the entry threshold and allows you to spread the investment burden.
A special offer is available for those who are willing to make a 100% payment immediately. Cashback 7% is valid until construction is completed.
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 rent out the property after receiving your license. Bathrooms are designed in a minimalist format with built-in storage systems and designer lighting, which increases the perceived value of the property and maintains a reasonable rental rate.
Apartment purchase savings
$ 353 453
price from developer
$ 6 234
deposit
$ 99 802
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
+ $ 96 629
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 450 082 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 96 629
$ 353 453
Construction Start
$ 450 082
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 466
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 122 per month (≈ +$ 37 466 per year). Yield ~10.6%, estimated payback period — 9.4 years.
10.6 %
Annual ROI (%)
+ $ 3 122
Monthly income
9.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 498 per month (≈ +$ 29 973 per year). Yield ~8.5%, estimated payback period — 11.8 years.
8.5 %
Annual ROI (%)
+ $ 2 498
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
$ 353 453
11.2026
Frame
$ 371 126
+ $ 17 673
06.2027
Facade
$ 389 682
+ $ 36 229
12.2027
Interior works
$ 409 166
+ $ 55 713
03.2028
Completed
$ 450 083
+ $ 96 630
Total return:
+ $ 96 629
* 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 $ 353 453, split into 5 payments through Q1 2028. The deposit is $ 6 234. The first installment is $ 99 802 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 99 800
2
10.2026
$ 61 850
3
04.2027
$ 61 850
4
09.2027
$ 61 850
5
03.2028
$ 61 850
* 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
