Studio
2 floor
35 sqm
Studio of 35 m² on the 2nd floor with terrace and garden views, located just 540 meters from the beach —this combination increases the liquidity of the property and makes it attractive for short-term rentals. The modern layout with an emphasis on natural light and panoramic windows brings the property to a higher price segment, which directly affects the potential profitability and resale speed.
The apartment implements the Smart Home system and uses high-quality materials with good sound insulation — this reduces operational risks and increases attractiveness for tenants with a long-term horizon. The basic package includes cabinet furniture, and the soft owner can purchase additional furniture separately — this allows you to control the interior for the target audience and optimize the budget depending on the rental strategy. The presence of developed infrastructure increases demand, ensuring stable load and minimizing downtime.
Financial terms include installments with a down payment of 35% and a guaranteed return of 7%, which allows you to optimize investment entry and forecast cash flow. The leasehold format, combined with the potential for value growth, makes the facility an instrument for medium-term capitalization with controlled entry costs.
$ 119 788
price from developer
$ 6 073
deposit
$ 35 853
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 18 960
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 138 748 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 18 960
$ 119 788
Construction Start
$ 138 748
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 16 411
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 368 per month (≈ +$ 16 411 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 368
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 094 per month (≈ +$ 13 129 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 094
Monthly income
9.1 years
Payback period
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
$ 119 788
06.2026
Frame
$ 125 777
+ $ 5 989
01.2027
Facade
$ 132 066
+ $ 12 278
09.2027
Interior works
$ 136 028
+ $ 16 240
12.2027
Completed
$ 138 749
+ $ 18 961
Total return:
+ $ 18 960
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 119 788, split into 5 payments through Q4 2027. The deposit is $ 6 073. The first installment is $ 35 853 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
04.2026
$ 35 850
2
09.2026
$ 19 470
3
02.2027
$ 19 470
4
07.2027
$ 19 470
5
12.2027
$ 19 470
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The Enigma complex is located in the Rawai area, just 540 meters from the sea, which provides quick access to the coast and makes the property in demand for short-term rentals. The proximity to Nai Harn Beach, as well as views of Rawai Bay and Chalong Bay, enhance investment attractiveness and increase property liquidity.
There is a developed infrastructure within walking distance: an embankment for walking, cafes, restaurants and bars, a children's amusement park, a gym, spas and an international school. This location reduces dependence on transport, increases living comfort and expands the target audience of tenants — from tourists to families with children.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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