3 beds
1 floor
404 sqm
Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). One-room apartments offer views of the mountains, swimming pool or golf course
Apartment purchase savings
$ 1 814 272
price from developer
$ 6 418
deposit
$ 628 577
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
+ $ 390 988
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 205 260 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 390 988
$ 1 814 272
Construction Start
$ 2 205 260
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 208 641
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 387 per month (≈ +$ 208 641 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 17 387
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 909 per month (≈ +$ 166 913 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 13 909
Monthly income
10.9 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
$ 1 814 272
06.2025
Frame
$ 1 904 986
+ $ 90 714
12.2025
50%
$ 2 000 235
+ $ 185 963
06.2026
Interior works
$ 2 100 247
+ $ 285 975
12.2026
Completed
$ 2 205 259
+ $ 390 987
Total return:
+ $ 3 90 988
* 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 $ 1 814 272, split into 5 payments through Q4 2026. The deposit is $ 6 418. The first installment is $ 628 577 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 628 580
2
06.2026
$ 294 820
3
08.2026
$ 294 820
4
10.2026
$ 294 820
5
12.2026
$ 294 820
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 5 minutes to the picturesque Layan Beach and 10 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping lovers will appreciate the proximity of Porto De Phuket and Boat Avenue, which are just 10 minutes away. For outdoor activities, Blue Tree Lagoon is 15 minutes away and the prestigious Laguna Golf — is 10 minutes away. Medical assistance is available at Thalang Hospital, which is just 13 minutes' drive away, and Phuket International Airport can be reached in 25 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
1 beds
2 floor
58 sqm
2 beds
3 floor
88 sqm
3 beds
3 floor
124 sqm
4 beds
6 floor
684 sqm
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