/uploads/files/67zv59ees7y8qar91171lh3m_object.webp,/uploads/files/67zv59exo73d5q6hm0ijydj2_object.webp,/uploads/files/67zv59fehcam6k379yf82784_object.webp,/uploads/files/67zv59fw066d1q00fqv0qnsg_object.webp,/uploads/files/67zv59gez92447yz8mbh3pw5_object.webp,/uploads/files/67zv59gza9vn41z5d2uj87n6_object.webp,/uploads/files/67zv59hg5c8y3q5dhxm9b07g_object.webp,/uploads/files/67zv59i1x893cpryb1qxy18x_object.webp,/uploads/files/67zv59iks7u6i56b736uynp7_object.webp,/uploads/files/67zv59j4b5xkznbpih585372_object.webp

฿ 16 312 500

$ 525 018

Square meter:

$ 4 200

Price without discount:

$ 583 353

Savings will be:

$ 58 335

Deposit:

$ 6 437

Completion date:

Q1 2028

Ownership type:

Leasehold

Status:

Under construction

Location:

Kamala, Phuket

3 beds

4 floor

125 sqm

Description

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

APARTMENT PURCHASE SAVINGS

$ 583 353

price from developer

10% • $ 58 335

Tinora discount

$ 525 018

amount due

$ 6 437

deposit

$ 151 070

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

+ $ 159 482

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 742 835 (see the price growth chart), which will provide you with a 41.49% profit amounting to about $ 159 482

$ 525 018

Construction Start

$ 742 835

Construction Completion

41.49 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 79 803

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 6 650 per month (≈ +$ 79 803 per year). Yield ~15.2%, estimated payback period — 6.6 years.

15.2 %

Annual ROI (%)

+ $ 6 650

Monthly income

6.6 years

Payback period

Long-term rental provides a stable cash flow: about $ 5 320 per month (≈ +$ 63 842 per year). Yield ~12.2%, estimated payback period — 8.2 years.

12.2 %

Annual ROI (%)

+ $ 5 320

Monthly income

8.2 years

Payback period

Installment plan in USD

Payments: 5, deposit: 6 437

The total price is $ 525 018, split into 5 payments through Q2 2028. The deposit is $ 6 437. The first installment is $ 151 070 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 6 440

12.2025

$ 151 070

07.2026

$ 91 880

03.2027

$ 91 880

10.2027

$ 91 880

06.2028

$ 91 880

* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.

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

$ 583 353

11.2026

Frame

$ 612 521

+ $ 29 168

06.2027

Facade

$ 643 147

+ $ 59 794

12.2027

Interior works

$ 675 304

+ $ 91 951

03.2028

Completed

$ 742 834

+ $ 159 481

Итоговый доход:

+ $ 1 59 482

* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.

Location

Just a 5-minute leisurely walk from the beautiful Kamala Beach. If you want to immerse yourself in the atmosphere of a beach holiday, the famous Cafe Del Mar is 5 minutes away or 10 minutes on foot. For family fun and activities, the vibrant Phuket FantaSea — park is located nearby, just 5 minutes by car. Shopping and nightlife lovers will appreciate the proximity to Jungceylon Mall and the busy Bangla Road in Patong, which can be reached in 15-20 minutes by car. Just a 10-minute drive from the complex is the luxurious Blue Tree shopping and entertainment center, and the prestigious Boat Avenue shopping center is a 15-minute drive away.

Cafe

Garden

Laundry

Beach

Med. center

Gym

Tennis court

Cinema

Security

Restaurant

Pool

Pharmacy