1 beds
5 floor
57 sqm
The apartment has an area of 57 m² located on the 5th floor of the complex on the first coastline —only 2 minutes walk to the sea. The layout includes a spacious living room with kitchen, separate bedroom and 1 bathroom, making the property suitable for one person or couple. The view of the city from the top floor increases the liquidity of the property and increases its attractiveness in the market. The object is transferred with fully equipped furniture and appliances, so the buyer receives a ready-made solution for use without additional investments in equipment.
The infrastructure of the complex includes a SPA with a sauna, swimming pools, a restaurant, a bar, a beach club, a children's club and a playground, which expands the range of available scenarios for using the facility and increases the overall level of interest in the complex on the part of buyers. The hotel is managed, which ensures professional service and a stable level of operation of the complex, which is important for maintaining the quality of the facility and maintaining its investment attractiveness over time.
For buyers, installment plans are available with a down payment of 20%, which reduces the amount of initial investment upon purchase. There is also an installment plan after construction is completed, so that the buyer can manage the financial burden more flexibly. An additional advantage is the guarantees: 5 years for the building structure and 2 years for the remaining components. All buyers become members of the Banyan Group membership and receive invitations to events and discounts on services, which adds additional privileges to property owners and increases the value of owning real estate in the long term.
Apartment purchase savings
$ 533 353
price from developer
$ 3 018
deposit
$ 103 652
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
+ $ 84 422
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 617 775 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 84 422
$ 533 353
Construction Start
$ 617 775
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 70 403
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 867 per month (≈ +$ 70 403 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 5 867
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 694 per month (≈ +$ 56 322 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 4 694
Monthly income
9.5 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 26 668
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 106 671. By the time of the second payment (april 04), the property price will be $ 560 021. You exit the deal and assign your ownership rights, yielding a 25% profit of $ 26 668
$ 3 018
Deposit
$ 103 652
First Installment
25 %
Profit, %
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
$ 533 353
06.2027
Foundation
$ 560 021
+ $ 26 668
01.2028
50%
$ 588 022
+ $ 54 669
11.2028
Interior works
$ 599 782
+ $ 66 429
01.2029
Completed
$ 617 775
+ $ 84 422
Total return:
+ $ 84 422
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 018
The total price is $ 533 353, split into 5 payments through Q1 2029. The deposit is $ 3 018. The first installment is $ 103 652 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 020
1
09.2026
$ 103 650
2
04.2027
$ 106 670
3
11.2027
$ 106 670
4
06.2028
$ 106 670
5
01.2029
$ 106 670
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Garrya is located on the first line of Bang Tao Beach — the road to the sea takes just 2 minutes on foot. The location combines direct access to the beach with developed resort infrastructure and is suitable for both recreation and accommodation.
Along the coast of Bang Tao are numerous beach clubs, bars and restaurants. Laguna Golf Phuket is a 15-minute drive away, and Phuket International Airport is about 40 minutes away by car.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
