3 beds
2 floor
179 sqm
Ceilings over 3 meters high. Repairs and built-in furniture are included. Upholstered furniture and appliances are paid separately. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). One-room apartments are presented with a total area of 72 sq.m. up to 75 sq.m.
Apartment purchase savings
$ 2 050 959
price from developer
$ 3 118
deposit
$ 714 719
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
+ $ 656 307
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 707 266 (see the price growth chart), which will provide you with a 32% profit amounting to about $ 656 307
$ 2 050 959
Construction Start
$ 2 707 266
Construction Completion
32 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 205 096
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 091 per month (≈ +$ 205 096 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 17 091
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 673 per month (≈ +$ 164 077 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 673
Monthly income
12.5 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
$ 2 050 959
06.2026
Interior works
$ 2 461 151
+ $ 410 192
12.2026
Completed
$ 2 707 266
+ $ 656 307
Total return:
+ $ 6 56 307
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 118
The total price is $ 2 050 959, split into 5 payments through Q4 2026. The deposit is $ 3 118. The first installment is $ 714 719 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
04.2026
$ 714 720
2
06.2026
$ 333 280
3
08.2026
$ 333 280
4
10.2026
$ 333 280
5
12.2026
$ 333 280
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
A modern residential complex located in one of the most comfortable and green areas of the island of Phuket. Sirinat National Park — is just 1 minute away in the immediate vicinity, and the popular Bang Tao Beach can be reached in just 5 minutes. Bangkok Hospital Bang Tao Clinic is also located nearby, providing quick access to quality medical care.
Just 10 minutes away are popular leisure and shopping destinations — Boat Avenue Phuket and Porto de Phuket with the best restaurants, cafes and supermarkets. For active leisure, the Blue Tree Phuket entertainment complex is located nearby (about 20 minutes). Also a convenient advantage is the proximity to Phuket International Airport — just 30 minutes on the road, and families with children will appreciate the nearby British International School Phuket, one of the island's leading international schools.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
