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
$ 850 144
price from developer
$ 6 234
deposit
$ 291 318
down payment
4 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
+ $ 183 212
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 033 356 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 183 212
$ 850 144
Construction Start
$ 1 033 356
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 103 718
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 643 per month (≈ +$ 103 718 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 8 643
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 915 per month (≈ +$ 82 974 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 915
Monthly income
10.2 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
$ 850 144
06.2025
Frame
$ 892 651
+ $ 42 507
12.2025
50%
$ 937 284
+ $ 87 140
06.2026
Interior works
$ 984 148
+ $ 134 004
12.2026
Completed
$ 1 033 355
+ $ 183 211
Total return:
+ $ 1 83 212
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 234
The total price is $ 850 144, split into 4 payments through Q4 2026. The deposit is $ 6 234. The first installment is $ 291 318 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 291 320
2
07.2026
$ 184 200
3
09.2026
$ 184 200
4
12.2026
$ 184 200
* 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
