3 beds
1 floor
96.4 sqm
For investors buying two or more apartments, there is a special discounted rate. The apartments are fully furnished and equipped with household appliances, which allows you to immediately move in or rent them out without the need for additional investment. Excellent layout with clear zoning separation for leisure and work. The bathroom is decorated in a modern minimalist style, equipped with a rain shower, built-in storage systems and designer lighting
Apartment purchase savings
$ 404 475
price from developer
10% • $ 40 447
Tinora discount
$ 364 028
amount due
$ 6 242
deposit
$ 102 966
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
+ $ 110 579
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 515 054 (see the price growth chart), which will provide you with a 41.49% profit amounting to about $ 110 579
$ 364 028
Construction Start
$ 515 054
Construction Completion
41.49 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 36 403
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 034 per month (≈ +$ 36 403 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 3 034
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 427 per month (≈ +$ 29 122 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 427
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
$ 404 475
11.2026
Frame
$ 424 699
+ $ 20 224
06.2027
Facade
$ 445 934
+ $ 41 459
12.2027
Interior works
$ 468 231
+ $ 63 756
03.2028
Completed
$ 515 054
+ $ 110 579
Total return:
+ $ 1 10 579
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 242
The total price is $ 364 028, split into 5 payments through Q1 2028. The deposit is $ 6 242. The first installment is $ 102 966 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
03.2026
$ 102 970
2
09.2026
$ 63 700
3
03.2027
$ 63 700
4
09.2027
$ 63 700
5
03.2028
$ 63 700
* 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
