1 beds
3 floor
51.4 sqm
Apartment purchase savings
$ 250 534
price from developer
$ 6 418
deposit
$ 81 270
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
+ $ 53 991
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 304 525 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 53 991
$ 250 534
Construction Start
$ 304 525
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 563
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 464 per month (≈ +$ 29 563 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 464
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 971 per month (≈ +$ 23 650 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 971
Monthly income
10.6 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 250 534
02.2026
Foundation
$ 263 061
+ $ 12 527
08.2026
1st floor
$ 276 214
+ $ 25 680
02.2027
50%
$ 290 025
+ $ 39 491
03.2028
Completed
$ 304 526
+ $ 53 992
Total return:
+ $ 53 991
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 418
The total price is $ 250 534, split into 5 payments through Q1 2028. The deposit is $ 6 418. The first installment is $ 81 270 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 81 270
2
09.2026
$ 40 710
3
03.2027
$ 40 710
4
09.2027
$ 40 710
5
03.2028
$ 40 710
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the Karon area, just a few minutes walk from the beach and all the necessary infrastructure. Nearby — cozy cafes, restaurants, supermarkets and markets. Popular tourist areas such as Kata and Patong can be reached in 10–15 minutes by car. The convenient location makes the project attractive to both tourists and those considering Phuket for permanent residence or seasonal holidays.
Source: Exclusive 3D Aerial Photography of the «Karon» 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