1 beds
1 floor
93.1 sqm
Apartment on the 1st floor with an area of 93.1 sq. m in Layan Green Park are distinguished by a private terrace with a private pool — format, which is close to a villa and allows you to set a higher rental rate. The layout includes a separate bedroom, bathroom and spacious kitchen-living room with direct access to the terrace, which is especially in demand among tenants focused on privacy and an increased level of service.
The complex is located in the premium area of Bangtao, just 2 minutes from Layan Beach, which creates stable demand from high-segment tenants and supports the growth of the cost of the property. The environmental concept is confirmed by the international EDGE certificate: energy-efficient technologies can reduce utility costs by up to 40%, directly increasing the net profitability for the owner.
A full management model is provided for the owner through the management company, including leasing and participation in the Rental Pool program. The infrastructure of the complex — swimming pools with a chlorine-free water purification system, fitness center, children's room, restaurants and spa — strengthens the competitiveness of the facility. Additionally, several options are available installment plans until construction is completed, which reduces the burden on capital and increases investment flexibility without losing revenue potential.
Apartment purchase savings
$ 515 533
price from developer
$ 6 142
deposit
$ 174 295
down payment
2 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
+ $ 52 842
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 568 375 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 52 842
$ 515 533
Construction Start
$ 568 375
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 678
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 640 per month (≈ +$ 55 678 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 640
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 712 per month (≈ +$ 44 542 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 712
Monthly income
11.6 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 515 533
05.2026
Facade
$ 541 310
+ $ 25 777
09.2026
Completed
$ 568 376
+ $ 52 843
Total return:
+ $ 52 842
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 6 142
The total price is $ 515 533, split into 2 payments through Q3 2026. The deposit is $ 6 142. The first installment is $ 174 295 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
06.2026
$ 174 290
2
09.2026
$ 335 100
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bang Tao Beach is just a 2-minute shuttle ride away. Its length is 7 km, making it one of the longest beaches in Phuket. The beach is suitable for swimming and walking. Laguna can be reached in 2 minutes, water park — in 10 minutes, airport — in 20 minutes, pier and Robinson shopping center — in 25 minutes, and Phuket Town — in 40 minutes.
Layan Beach is located 700 m from the complex. Located in the picturesque northern part of Bang Tao, famous for its cassowary trees and magnificent landscapes. This corner of the island creates the perfect atmosphere for relaxation and relaxation.
You can explore the location of the area in more detail on the map below.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
