1 beds
5 floor
48 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). Mortgage possible. All apartments are equipped with built-in furniture and modern appliances. One-room apartments are presented with a total area of 48 sq.m. up to 68 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 257 480
price from developer
$ 3 219
deposit
$ 48 278
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
+ $ 119 497
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 376 977 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 119 497
$ 257 480
Construction Start
$ 376 977
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 185
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 682 per month (≈ +$ 32 185 per year). Yield ~12.5%, estimated payback period — 8 years.
12.5 %
Annual ROI (%)
+ $ 2 682
Monthly income
8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 146 per month (≈ +$ 25 748 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 146
Monthly income
10 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
+ $ 25 748
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 51 496. By the time of the second payment (june 06), the property price will be $ 283 228. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 25 748
$ 3 219
Deposit
$ 48 278
First Installment
50 %
Profit, %
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 257 480, split into 5 payments through Q4 2027. The deposit is $ 3 219. The first installment is $ 48 278 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 48 280
2
06.2026
$ 51 500
3
12.2026
$ 51 500
4
06.2027
$ 51 500
5
11.2027
$ 51 500
* 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
$ 257 480
03.2026
Foundation
$ 283 228
+ $ 25 748
09.2026
Frame
$ 311 551
+ $ 54 071
03.2027
Interior works
$ 342 706
+ $ 85 226
12.2027
Completed
$ 376 977
+ $ 119 497
Итоговый доход:
+ $ 1 19 497
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Shops and restaurants are just 5–10 minutes' drive away from Boat Avenue, Villa Market and Porto de Phuket in Cherngtalay. Major shopping centres in Talang such as Lotus, Makro and Robinson, as well as international schools, are within a 15-20 minute drive. The stunning beaches of Bangtao and Layan are just 10 minutes away by car. Phuket International Airport can be reached in about 25 minutes by car.
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