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
$ 4 954 528
price from developer
$ 5 988
deposit
$ 1 728 096
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
+ $ 1 067 731
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 6 022 259 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 1 067 731
$ 4 954 528
Construction Start
$ 6 022 259
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 604 452
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 50 371 per month (≈ +$ 604 452 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 50 371
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 40 297 per month (≈ +$ 483 562 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 40 297
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
$ 4 954 528
06.2025
Frame
$ 5 202 254
+ $ 247 726
12.2025
50%
$ 5 462 367
+ $ 507 839
06.2026
Interior works
$ 5 735 485
+ $ 780 957
12.2026
Completed
$ 6 022 259
+ $ 1 067 731
Total return:
+ $ 1 0 67 731
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 988
The total price is $ 4 954 528, split into 3 payments through Q4 2026. The deposit is $ 5 988. The first installment is $ 1 728 096 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 990
1
08.2026
$ 1 728 100
2
10.2026
$ 1 610 220
3
12.2026
$ 1 610 220
* 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
