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
$ 2 117 210
price from developer
$ 3 219
deposit
$ 737 806
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
+ $ 683 859
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 801 069 (see the price growth chart), which will provide you with a 32.3% profit amounting to about $ 683 859
$ 2 117 210
Construction Start
$ 2 801 069
Construction Completion
32.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 211 721
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 643 per month (≈ +$ 211 721 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 17 643
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 115 per month (≈ +$ 169 377 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 14 115
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 2 117 210, split into 5 payments through Q4 2026. The deposit is $ 3 219. The first installment is $ 737 806 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 737 810
2
03.2026
$ 344 050
3
06.2026
$ 344 050
4
09.2026
$ 344 050
5
12.2026
$ 344 050
* 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: 3
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
$ 2 117 210
06.2025
50%
$ 2 540 652
+ $ 423 442
06.2026
Interior works
$ 2 667 685
+ $ 550 475
12.2026
Completed
$ 2 801 069
+ $ 683 859
Итоговый доход:
+ $ 6 83 859
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex has a convenient location and easy access to key locations in Phuket. Five minutes away are popular Bang Tao destinations such as Boat Avenue and Porto de Phuket, where you can find supermarkets, shops and restaurants. Popular leisure and entertainment destinations are located a few minutes from the complex: Laguna, Blue Tree and Bang Tao Beach.
For families with children, an important advantage will be the proximity of an international British school, which can be reached in just 20 minutes. Medical assistance is always at hand: Bangkok Hospital (Bang Tao Clinic) is just five minutes away.
Other units in this complex
2 beds
2 floor
105 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726