3 beds
3 floor
230 sqm
The apartment with an area of 230 m² includes 3 bedrooms, 3 bathrooms and a terrace with panoramic views of the pool, which increases the value of the property for premium tenants and provides high liquidity in the market. The spacious layout allows for optimal use of living space, making the residence attractive for both long-term living and short-term rental.
The property is transferred with cabinet furniture and appliances, which reduces additional investments and speeds up the launch of rental, while upholstered furniture is purchased separately. Owners gain access to the entire infrastructure of the complex, including recreation areas, sports and health facilities, which expands the audience of potential tenants and maintains stable demand.
Financial terms include leasehold and freehold ownership, flexible installment plans are available with a down payment of 50%, which simplifies entry into the project and allows the investor to fix the property at an early stage of value growth. The combination of developed infrastructure, views and high-quality furnishings makes the property attractive for investment with high profitability and potential for capital growth.
Apartment purchase savings
$ 2 511 127
price from developer
$ 2 977
deposit
$ 1 252 586
down payment
3 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
+ $ 395 817
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 906 944 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 395 817
$ 2 511 127
Construction Start
$ 2 906 944
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 251 364
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 20 947 per month (≈ +$ 251 364 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 20 947
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 16 758 per month (≈ +$ 201 091 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 16 758
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 2 511 127
06.2025
50%
$ 2 636 683
+ $ 125 556
06.2026
Interior works
$ 2 768 517
+ $ 257 390
12.2026
Completed
$ 2 906 943
+ $ 395 816
Total return:
+ $ 3 95 817
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 977
The total price is $ 2 511 127, split into 3 payments through Q2 2029. The deposit is $ 2 977. The first installment is $ 1 252 586 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
09.2026
$ 1 252 590
2
01.2028
$ 627 780
3
05.2029
$ 627 780
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
A modern residential complex located in one of the most comfortable and green areas of the island of Phuket. Sirinat National Park — is just 1 minute away in the immediate vicinity, and the popular Bang Tao Beach can be reached in just 5 minutes. Bangkok Hospital Bang Tao Clinic is also located nearby, providing quick access to quality medical care.
Just 10 minutes away are popular leisure and shopping destinations — Boat Avenue Phuket and Porto de Phuket with the best restaurants, cafes and supermarkets. For active leisure, the Blue Tree Phuket entertainment complex is located nearby (about 20 minutes). Also a convenient advantage is the proximity to Phuket International Airport — just 30 minutes on the road, and families with children will appreciate the nearby British International School Phuket, one of the island's leading international schools.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
