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
$ 1 819 528
price from developer
$ 6 437
deposit
$ 630 398
down payment
6 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
+ $ 392 119
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 211 647 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 392 119
$ 1 819 528
Construction Start
$ 2 211 647
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 209 246
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 437 per month (≈ +$ 209 246 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 17 437
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 950 per month (≈ +$ 167 397 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 13 950
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 6, deposit: 6 437
The total price is $ 1 819 528, split into 6 payments through Q4 2026. The deposit is $ 6 437. The first installment is $ 630 398 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 630 400
2
02.2026
$ 236 540
3
04.2026
$ 236 540
4
07.2026
$ 236 540
5
09.2026
$ 236 540
6
12.2026
$ 236 540
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 1 819 528
06.2025
Frame
$ 1 910 504
+ $ 90 976
12.2025
50%
$ 2 006 029
+ $ 186 501
06.2026
Interior works
$ 2 106 330
+ $ 286 802
12.2026
Completed
$ 2 211 646
+ $ 392 118
Итоговый доход:
+ $ 3 92 119
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
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