3 beds
3 floor
124 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
$ 877 865
price from developer
$ 6 437
deposit
$ 300 817
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
+ $ 189 186
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 067 051 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 189 186
$ 877 865
Construction Start
$ 1 067 051
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 107 100
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 925 per month (≈ +$ 107 100 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 8 925
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 140 per month (≈ +$ 85 680 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 7 140
Monthly income
10.2 years
Payback period
Installment plan in USD
Payments: 6, deposit: 6 437
The total price is $ 877 865, split into 6 payments through Q4 2026. The deposit is $ 6 437. The first installment is $ 300 817 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 300 820
2
02.2026
$ 114 120
3
04.2026
$ 114 120
4
07.2026
$ 114 120
5
09.2026
$ 114 120
6
12.2026
$ 114 120
* 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
$ 877 865
06.2025
Frame
$ 921 758
+ $ 43 893
12.2025
50%
$ 967 846
+ $ 89 981
06.2026
Interior works
$ 1 016 238
+ $ 138 373
12.2026
Completed
$ 1 067 050
+ $ 189 185
Итоговый доход:
+ $ 1 89 186
* 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
4 beds
6 floor
684 sqm
3 beds
1 floor
404 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