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
$ 733 496
price from developer
$ 3 219
deposit
$ 143 481
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
+ $ 340 416
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 073 912 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 340 416
$ 733 496
Construction Start
$ 1 073 912
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 84 352
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 029 per month (≈ +$ 84 352 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 7 029
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 623 per month (≈ +$ 67 482 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 5 623
Monthly income
10.9 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
+ $ 73 350
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 146 699. By the time of the second payment (june 06), the property price will be $ 806 846. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 73 350
$ 3 219
Deposit
$ 143 481
First Installment
50 %
Profit, %
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 733 496, split into 5 payments through Q4 2027. The deposit is $ 3 219. The first installment is $ 143 481 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 143 480
2
06.2026
$ 146 700
3
12.2026
$ 146 700
4
06.2027
$ 146 700
5
11.2027
$ 146 700
* 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
$ 733 496
03.2026
Foundation
$ 806 846
+ $ 73 350
09.2026
Frame
$ 887 531
+ $ 154 035
03.2027
Interior works
$ 976 284
+ $ 242 788
12.2027
Completed
$ 1 073 912
+ $ 340 416
Итоговый доход:
+ $ 3 40 416
* 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