2 beds
6 floor
96.7 sqm
The 96.67 m² apartment on the 6th floor with terrace and sea views is located 540 meters from the beach — views and proximity to the coastline increase the rental rate and speed up occupancy. Panoramic windows enhance the effect of space and bring the object to a higher segment, which directly affects liquidity and resale potential.
The modern layout with plenty of natural light includes 2 bedrooms, each with its own bathroom —this ensures privacy and expands the target audience (families, shared accommodation, rent for several guests). A spacious kitchen-living room increases the functionality of the property, and the Smart Home system and high-quality materials with good sound insulation reduce operating costs and increase attractiveness for tenants. The basic package includes cabinet furniture, while the soft owner can choose separately — this gives control over the interior and allows you to adapt the property to the rental strategy.
The financial model includes installment plans with a down payment of 35% and a guaranteed return of 7%, making entry into the investment more flexible and predictable in cash flow. The leasehold format, combined with the potential for value growth and developed infrastructure, forms an instrument for medium-term capitalization with the possibility of increasing the value of the asset.
$ 454 641
price from developer
$ 6 073
deposit
$ 153 052
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
+ $ 71 963
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 526 604 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 71 963
$ 454 641
Construction Start
$ 526 604
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 65 014
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 418 per month (≈ +$ 65 014 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 5 418
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 334 per month (≈ +$ 52 011 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 4 334
Monthly income
8.7 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
$ 454 641
06.2026
Frame
$ 477 373
+ $ 22 732
01.2027
Facade
$ 501 242
+ $ 46 601
09.2027
Interior works
$ 516 279
+ $ 61 638
12.2027
Completed
$ 526 605
+ $ 71 964
Total return:
+ $ 71 963
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 454 641, split into 5 payments through Q4 2027. The deposit is $ 6 073. The first installment is $ 153 052 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
04.2026
$ 153 050
2
09.2026
$ 73 880
3
02.2027
$ 73 880
4
07.2027
$ 73 880
5
12.2027
$ 73 880
* 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