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
$ 1 681 022
price from developer
$ 5 947
deposit
$ 582 411
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
+ $ 362 271
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 043 293 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 362 271
$ 1 681 022
Construction Start
$ 2 043 293
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 193 318
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 110 per month (≈ +$ 193 318 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 16 110
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 888 per month (≈ +$ 154 654 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 12 888
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
$ 1 681 022
06.2025
Frame
$ 1 765 073
+ $ 84 051
12.2025
50%
$ 1 853 327
+ $ 172 305
06.2026
Interior works
$ 1 945 993
+ $ 264 971
12.2026
Completed
$ 2 043 293
+ $ 362 271
Total return:
+ $ 3 62 271
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 947
The total price is $ 1 681 022, split into 3 payments through Q4 2026. The deposit is $ 5 947. The first installment is $ 582 411 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
08.2026
$ 582 410
2
10.2026
$ 546 330
3
12.2026
$ 546 330
* 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
