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
$ 1 695 790
price from developer
$ 5 999
deposit
$ 587 528
down payment
2 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
+ $ 365 453
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 061 243 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 365 453
$ 1 695 790
Construction Start
$ 2 061 243
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 169 749
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 146 per month (≈ +$ 169 749 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 14 146
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 317 per month (≈ +$ 135 799 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 317
Monthly income
12.5 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
$ 1 695 790
06.2025
Frame
$ 1 780 580
+ $ 84 790
12.2025
50%
$ 1 869 609
+ $ 173 819
06.2026
Interior works
$ 1 963 089
+ $ 267 299
12.2026
Completed
$ 2 061 243
+ $ 365 453
Total return:
+ $ 3 65 453
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 5 999
The total price is $ 1 695 790, split into 2 payments through Q4 2026. The deposit is $ 5 999. The first installment is $ 587 528 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 000
1
09.2026
$ 587 530
2
12.2026
$ 1 102 260
* 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
