2 beds
2 floor
121 sqm
The 121 sqm apartment is located on the second floor and includes two bedrooms and two bathrooms. The layout provides for bedrooms to be placed in different parts of the residence, which provides additional privacy for residents, with each bedroom having direct access to its own bathroom. The canal-facing terrace extends usable space and creates an additional seating area.
The property is just two minutes' drive from Bang Tao Beach. Management is carried out by Banyan Living, and the design is guaranteed for a period of five years. The price includes only cabinet furniture, while soft furniture is purchased separately, which allows you to create the interior in accordance with personal preferences without the need to adapt to a ready-made design solution. An additional benefit is membership in the Sanctuary program, which provides discounts and special benefits.
There is a flexible payment system with a down payment of 20%, as well as the possibility of issuing installments after completion of construction for 1, 3 or 5 years, which allows you to more effectively distribute the financial burden. Such apartments will be of interest to investors who want to receive passive income and at the same time have the opportunity to come on vacation.
Apartment purchase savings
$ 920 740
price from developer
7% • $ 64 528
Tinora discount
$ 856 212
amount due
$ 9 131
deposit
$ 162 111
down payment
5 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
+ $ 95 536
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 016 276 (see the price growth chart), which will provide you with a 18.69% profit amounting to about $ 95 536
$ 856 212
Construction Start
$ 1 016 276
Construction Completion
18.69 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 104 458
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 705 per month (≈ +$ 104 458 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 8 705
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 964 per month (≈ +$ 83 566 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 964
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 92 150
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 171 242. By the time of the second payment (february 02), the property price will be $ 948 362. You exit the deal and assign your ownership rights, yielding a 53.8% profit of $ 92 150
$ 9 131
Deposit
$ 162 111
First Installment
53.8 %
Profit, %
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
$ 920 740
07.2027
Foundation
$ 948 362
+ $ 27 622
12.2027
50%
$ 967 329
+ $ 46 589
06.2028
Facade
$ 996 349
+ $ 75 609
12.2028
Completed
$ 1 016 276
+ $ 95 536
Total return:
+ $ 95 536
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 131
The total price is $ 856 212, split into 5 payments through Q4 2028. The deposit is $ 9 131. The first installment is $ 162 111 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 130
1
07.2026
$ 162 110
2
02.2027
$ 171 240
3
09.2027
$ 171 240
4
04.2028
$ 171 240
5
11.2028
$ 171 240
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Laguna Beach Residences Bayside is located 2 minutes' drive from Bang Tao Beach and Rava Beach Club. Phuket International Airport is about 30 minutes' drive away.
Boat Avenue Mall is 6 minutes' drive away, 7 minutes' — Laguna Golf Phuket. The location provides quick access to the beach, leisure, shopping and golf infrastructure.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
