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
$ 678 536
price from developer
$ 2 977
deposit
$ 132 730
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
+ $ 314 909
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 993 445 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 314 909
$ 678 536
Construction Start
$ 993 445
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 67 921
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 660 per month (≈ +$ 67 921 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 5 660
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 528 per month (≈ +$ 54 337 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 528
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
$ 678 536
03.2026
Foundation
$ 746 390
+ $ 67 854
09.2026
Frame
$ 821 029
+ $ 142 493
03.2027
Interior works
$ 903 132
+ $ 224 596
12.2027
Completed
$ 993 445
+ $ 314 909
Total return:
+ $ 3 14 909
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 977
The total price is $ 678 536, split into 5 payments through Q4 2027. The deposit is $ 2 977. The first installment is $ 132 730 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
09.2026
$ 132 730
2
12.2026
$ 135 710
3
04.2027
$ 135 710
4
08.2027
$ 135 710
5
11.2027
$ 135 710
* 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
