3 beds
7 floor
122 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. Three-room apartments are presented with a total area of 122 sq.m. up to 151 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
Apartment purchase savings
$ 731 378
price from developer
$ 3 209
deposit
$ 143 066
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
+ $ 339 432
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 070 810 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 339 432
$ 731 378
Construction Start
$ 1 070 810
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 84 108
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 009 per month (≈ +$ 84 108 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 7 009
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 607 per month (≈ +$ 67 287 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 5 607
Monthly income
10.9 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
$ 731 378
03.2026
Foundation
$ 804 516
+ $ 73 138
09.2026
Frame
$ 884 968
+ $ 153 590
03.2027
Interior works
$ 973 465
+ $ 242 087
12.2027
Completed
$ 1 070 812
+ $ 339 434
Total return:
+ $ 3 39 432
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 209
The total price is $ 731 378, split into 5 payments through Q4 2027. The deposit is $ 3 209. The first installment is $ 143 066 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
04.2026
$ 143 070
2
09.2026
$ 146 280
3
01.2027
$ 146 280
4
07.2027
$ 146 280
5
12.2027
$ 146 280
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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