3 beds
1 floor
96.9 sqm
The property is located 600 meters from the beach and has views of the park from panoramic windows. This combination works on two parameters at once: proximity to the sea creates stable rental demand, and park appearance and panoramic glazing bring the property into a higher price segment, which directly affects liquidity and the potential for value growth.
The apartments are located on the same floor as the swimming pool, which increases their attractiveness for short- and medium-term rentals: tenants choose such lots faster, and the exposure period of the property is reduced. The layout is thought out from the point of view of functionality, and the use of high-quality materials and the availability of guarantees reduces operational risks and future costs for the owner.
The property is fully equipped with furniture and household appliances — this allows you to immediately move in or start renting out without additional investments. The bathroom is designed in a modern minimalist format: built-in storage systems and designer lighting increase the perception of the property as a complete investment product, which has a positive effect on the rental rate and the speed of the buyer’s decision.
Apartment purchase savings
$ 434 437
price from developer
13.6% • $ 59 084
Tinora discount
$ 375 353
amount due
$ 6 242
deposit
$ 106 365
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
+ $ 118 769
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 553 206 (see the price growth chart), which will provide you with a 47.38% profit amounting to about $ 118 769
$ 375 353
Construction Start
$ 553 206
Construction Completion
47.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 535
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 128 per month (≈ +$ 37 535 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 3 128
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 502 per month (≈ +$ 30 028 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 502
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
$ 434 437
11.2026
Frame
$ 456 159
+ $ 21 722
06.2027
Facade
$ 478 967
+ $ 44 530
12.2027
Interior works
$ 502 915
+ $ 68 478
03.2028
Completed
$ 553 206
+ $ 118 769
Total return:
+ $ 1 18 769
* 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 $ 375 353, split into 5 payments through Q1 2028. The deposit is $ 6 242. The first installment is $ 106 365 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
03.2026
$ 106 370
2
09.2026
$ 65 690
3
03.2027
$ 65 690
4
09.2027
$ 65 690
5
03.2028
$ 65 690
* 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
