4 beds
6 floor
683.8 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
$ 4 926 795
price from developer
$ 5 955
deposit
$ 1 718 423
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
+ $ 1 061 755
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 988 550 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 1 061 755
$ 4 926 795
Construction Start
$ 5 988 550
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 493 172
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 41 098 per month (≈ +$ 493 172 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 41 098
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 32 878 per month (≈ +$ 394 538 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 32 878
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
$ 4 926 795
06.2025
Frame
$ 5 173 135
+ $ 246 340
12.2025
50%
$ 5 431 792
+ $ 504 997
06.2026
Interior works
$ 5 703 382
+ $ 776 587
12.2026
Completed
$ 5 988 551
+ $ 1 061 756
Total return:
+ $ 1 0 61 755
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 5 955
The total price is $ 4 926 795, split into 2 payments through Q4 2026. The deposit is $ 5 955. The first installment is $ 1 718 423 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 950
1
09.2026
$ 1 718 420
2
12.2026
$ 3 202 420
* 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
