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
$ 865 124
price from developer
$ 6 418
deposit
$ 296 376
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
+ $ 88 675
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 953 799 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 88 675
$ 865 124
Construction Start
$ 953 799
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 93 433
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 786 per month (≈ +$ 93 433 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 786
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 229 per month (≈ +$ 74 747 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 6 229
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
$ 865 124
05.2026
Facade
$ 908 380
+ $ 43 256
09.2026
Completed
$ 953 799
+ $ 88 675
Total return:
+ $ 88 675
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 418
The total price is $ 865 124, split into 3 payments through Q3 2026. The deposit is $ 6 418. The first installment is $ 296 376 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 296 380
2
06.2026
$ 281 160
3
09.2026
$ 281 160
* 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
Other units in this complex
2 beds
4 floor
107 sqm
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