3 beds
4 floor
125 sqm
Apartment with an area of 125 sq. m are located on the fourth floor and include three bedrooms and three bathrooms, which makes the property universal for family living and rental in the high-demand segment. The facility occupies two floors and is equipped with a balcony, and the panoramic windows are oriented towards the park, forming an open view without dense buildings. The 600 metres to the beach ensures sustained tenant interest and maintains resale liquidity.
The layout is built taking into account the zoning of residential and private spaces, which increases the operational efficiency of the facility. The materials used, design solutions and guarantees provided reduce the risk of additional costs and allow the investor to more accurately predict financial performance for the period of ownership. Installment plans are available with a down payment of 30%, which reduces the entry threshold and makes it possible to distribute the budget flexibly.
A special offer is available for those who are willing to make a 100% payment immediately. Cashback 7% is valid until construction is completed.
The apartments are fully furnished and equipped with household appliances, 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 — this increases the perceived value of the lot and the validity of a higher rental rate without increasing the owner's budget.
Apartment purchase savings
$ 604 685
price from developer
$ 6 242
deposit
$ 175 163
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
+ $ 165 313
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 769 998 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 165 313
$ 604 685
Construction Start
$ 769 998
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 65 306
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 442 per month (≈ +$ 65 306 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 5 442
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 354 per month (≈ +$ 52 245 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 4 354
Monthly income
11.6 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
$ 604 685
11.2026
Frame
$ 634 919
+ $ 30 234
06.2027
Facade
$ 666 665
+ $ 61 980
12.2027
Interior works
$ 699 998
+ $ 95 313
03.2028
Completed
$ 769 998
+ $ 165 313
Total return:
+ $ 1 65 313
* 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 $ 604 685, split into 5 payments through Q1 2028. The deposit is $ 6 242. The first installment is $ 175 163 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
05.2026
$ 175 160
2
10.2026
$ 105 820
3
04.2027
$ 105 820
4
09.2027
$ 105 820
5
03.2028
$ 105 820
* 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
