3 beds
3 floor
148.2 sqm
Apartment 148.2 sq. m with 3 bedrooms in Layan Green Park — a rare format for a premium resort complex, aimed at families and long-term accommodation. The layout is built around a central kitchen-living room: one bedroom is located on one side, two — on the other, which ensures zoning and a high level of privacy. All bedrooms have their own balconies, two of them are made in the format of master bedrooms, the third bathroom is provided with an entrance from the living room — a convenient solution for guests and shared accommodation.
The complex is located in the prestigious Bangtao area just 2 minutes from Layan Beach, which creates strong demand in the high rental price segment and supports rising property prices. 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 with a large area of apartments.
The owner has access to a complete management model through management company, including leasing and participation in the Rental Pool program, which makes the property a convenient passive income tool. The infrastructure of the complex — swimming pools with a chlorine-free water purification system, fitness center, children's room, restaurants and spa — increases the attractiveness of the apartments for family audiences. Additionally, several options are provided installment plans until the completion of construction, which allows flexible distribution of investments without reducing the rental and price potential of the facility.
Apartment purchase savings
$ 842 411
price from developer
$ 6 250
deposit
$ 288 596
down payment
3 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
+ $ 86 347
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 928 758 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 86 347
$ 842 411
Construction Start
$ 928 758
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 980
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 582 per month (≈ +$ 90 980 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 582
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 065 per month (≈ +$ 72 784 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 065
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
$ 842 411
05.2026
Facade
$ 884 532
+ $ 42 121
09.2026
Completed
$ 928 759
+ $ 86 348
Total return:
+ $ 86 347
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 250
The total price is $ 842 411, split into 3 payments through Q3 2026. The deposit is $ 6 250. The first installment is $ 288 596 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 250
1
05.2026
$ 288 600
2
07.2026
$ 273 780
3
09.2026
$ 273 780
* 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
