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
$ 709 837
price from developer
$ 3 115
deposit
$ 138 853
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
+ $ 329 435
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 039 272 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 329 435
$ 709 837
Construction Start
$ 1 039 272
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 81 631
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 803 per month (≈ +$ 81 631 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 6 803
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 442 per month (≈ +$ 65 305 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 5 442
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
$ 709 837
03.2026
Foundation
$ 780 821
+ $ 70 984
09.2026
Frame
$ 858 903
+ $ 149 066
03.2027
Interior works
$ 944 793
+ $ 234 956
12.2027
Completed
$ 1 039 272
+ $ 329 435
Total return:
+ $ 3 29 435
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 115
The total price is $ 709 837, split into 5 payments through Q4 2027. The deposit is $ 3 115. The first installment is $ 138 853 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 110
1
05.2026
$ 138 850
2
09.2026
$ 141 970
3
02.2027
$ 141 970
4
07.2027
$ 141 970
5
12.2027
$ 141 970
* 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
