2 beds
2 floor
57 sqm
Full furnishings, including appliances and utensils. Natural materials in finishing create comfort and coziness. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Ideal for earning income from investments or renting. Interest-free installments until the 1st quarter of 2026 are profitable and convenient (see the chart below). The studios are presented with a total area of 30.96, 33.5, 35.45, 37.9, 43.64, 32.7 and 38 sq.m.
Apartment purchase savings
$ 266 492
price from developer
5% • $ 13 324
Tinora discount
$ 253 168
amount due
$ 3 117
deposit
$ 60 174
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
+ $ 27 316
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 293 808 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 27 316
$ 253 168
Construction Start
$ 293 808
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 304
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 692 per month (≈ +$ 44 304 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 3 692
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 954 per month (≈ +$ 35 444 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 2 954
Monthly income
7.1 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 266 492
03.2026
Interior works
$ 279 817
+ $ 13 325
06.2026
Completed
$ 293 808
+ $ 27 316
Total return:
+ $ 27 316
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 117
The total price is $ 253 168, split into 5 payments through Q2 2026. The deposit is $ 3 117. The first installment is $ 60 174 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
02.2026
$ 60 170
2
03.2026
$ 47 470
3
03.2026
$ 47 470
4
03.2026
$ 47 470
5
04.2026
$ 47 470
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Dominion is located close to the sea and in an area of high activity in the south of the island, making the location attractive for both short-term and long-term rentals. Nearby are the embankment and the Rawai Fish Market — seafood market points of attraction for tourist flow and tenants focused on living near the water. An international school and a children's center are located within walking distance, which creates demand from families and long-term tenants. Restaurants, cafes, massage parlors and a large supermarket are also concentrated nearby, which reduces dependence on transport and increases ease of living. This concentration of infrastructure maintains stable occupancy of the apartments and increases the investment attractiveness of the property.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
