1 beds
2 floor
53.5 sqm
Apartment 53.51 sq.m with separate bedroom — balanced format for those planning to buy profitable real estate in the south of Phuket. An insulated bedroom creates privacy, and a kitchen-living room with access to a balcony creates a comfortable living space that is in demand among couples and digital specialists. This footage is consistently available for rent, so the acquisition looks financially justified in terms of load and liquidity.
Panoramic mirror glazing reduces thermal load and optimizes cooling costs, technologies adapted to hot climates. The interior is designed in modern minimalism, there is a «smart home» system and a full-fledged workplace. This increases attractiveness to international audiences and makes the purchase competitive against the backdrop of alternatives.
The infrastructure of the complex allows you to maintain a higher rental rate: an infinity pool, lounge and rooftop gym with mountain views form the resort format, and a children's pool and playground expand the target audience. Program «guaranteed income» and format «Personal management» available with 70/30 distribution and possibility of personal accommodation without restrictions. Installment plan reduces the entry threshold, the furniture package is included, and with full payment there is a 10% discount— this allows you to profitably buy the property and choose the optimal profitability strategy.
Apartment purchase savings
$ 187 257
price from developer
$ 3 745
deposit
$ 52 432
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 29 025
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 216 282 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 29 025
$ 187 257
Construction Start
$ 216 282
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 22 096
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 841 per month (≈ +$ 22 096 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 1 841
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 473 per month (≈ +$ 17 677 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 473
Monthly income
10.6 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
$ 187 257
03.2026
Frame
$ 205 983
+ $ 18 726
12.2026
Completed
$ 216 282
+ $ 29 025
Total return:
+ $ 29 025
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 3 745
The total price is $ 187 257, split into 2 payments through Q4 2026. The deposit is $ 3 745. The first installment is $ 52 432 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 750
1
05.2026
$ 52 430
2
12.2026
$ 131 080
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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
