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
$ 683 615
price from developer
$ 3 000
deposit
$ 133 723
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
+ $ 317 265
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 000 880 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 317 265
$ 683 615
Construction Start
$ 1 000 880
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 68 430
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 702 per month (≈ +$ 68 430 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 5 702
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 562 per month (≈ +$ 54 744 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 562
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
$ 683 615
03.2026
Foundation
$ 751 976
+ $ 68 361
09.2026
Frame
$ 827 174
+ $ 143 559
03.2027
Interior works
$ 909 891
+ $ 226 276
12.2027
Completed
$ 1 000 880
+ $ 317 265
Total return:
+ $ 3 17 265
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 000
The total price is $ 683 615, split into 5 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 133 723 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
09.2026
$ 133 720
2
12.2026
$ 136 720
3
04.2027
$ 136 720
4
08.2027
$ 136 720
5
11.2027
$ 136 720
* 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
