Studio
1 floor
84.4 sqm
Studio 84.45 sq.m including own garden 32.06 sq.m — a rare format for those who plan to buy a liquid property with the added value of private space. The presence of a personal garden enhances residential scenarios and increases attractiveness for tenants who choose not just a studio, but a format with a villa feel. The kitchen area, workplace and balcony make the layout functional, so the purchase is justified from the point of view of stable demand and load.
Panoramic mirror glazing reduces thermal load and helps control operating costs, technologies adapted to hot climates. Modern minimalism, a «smart home» system and a full-fledged work area increase the interest of the digital audience and long-term tenants, which makes the purchase a more sustainable investment compared to standard studios.
The infrastructure of the complex maintains high rental potential: an infinity pool, lounge and rooftop gym form the resort format, and a children's area expands the audience. The «guaranteed income» and «Personal management» program is available with a 70/30 distribution and the possibility of personal accommodation without restrictions. Installment plan reduces the entry threshold, the furniture package is included, with full payment there is a 10% discount— this allows you to buy the property profitably and flexibly build a profitability strategy.
$ 186 134
price from developer
$ 3 723
deposit
$ 52 117
down payment
2 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
+ $ 28 851
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 214 985 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 28 851
$ 186 134
Construction Start
$ 214 985
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 825
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 985 per month (≈ +$ 23 825 per year). Yield ~12.8%, estimated payback period — 7.8 years.
12.8 %
Annual ROI (%)
+ $ 1 985
Monthly income
7.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 588 per month (≈ +$ 19 060 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 1 588
Monthly income
9.8 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
$ 186 134
03.2026
Frame
$ 204 747
+ $ 18 613
12.2026
Completed
$ 214 984
+ $ 28 850
Total return:
+ $ 28 851
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 186 134, split into 2 payments through Q4 2026. The deposit is $ 3 723. The first installment is $ 52 117 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 720
1
04.2026
$ 52 120
2
12.2026
$ 130 290
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Essence is located in the upscale part of south Phuket — Rawai district. Within a radius of several kilometers are the beaches of Nai Harn, Yanui, Kata and Karon. Chalong Pier — is only 3 km away, with excursions to the islands. Nearby are Lotus and Makro supermarkets, the best international schools (ISP, BCIS), fitness centers and cafes. Also nearby is the largest shopping center, Central Floresta, which makes the area convenient for both living and investment.
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