1 beds
3 floor
51.4 sqm
Apartment purchase savings
$ 243 644
price from developer
$ 6 242
deposit
$ 79 035
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
+ $ 52 507
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 296 151 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 52 507
$ 243 644
Construction Start
$ 296 151
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 750
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 396 per month (≈ +$ 28 750 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 396
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 917 per month (≈ +$ 23 000 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 917
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
$ 243 644
02.2026
Foundation
$ 255 826
+ $ 12 182
08.2026
1st floor
$ 268 617
+ $ 24 973
02.2027
50%
$ 282 048
+ $ 38 404
03.2028
Completed
$ 296 150
+ $ 52 506
Total return:
+ $ 52 507
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 242
The total price is $ 243 644, split into 5 payments through Q1 2028. The deposit is $ 6 242. The first installment is $ 79 035 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
05.2026
$ 79 040
2
10.2026
$ 39 590
3
04.2027
$ 39 590
4
09.2027
$ 39 590
5
03.2028
$ 39 590
* 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
