1 beds
4 floor
74.5 sqm
Apartment 74.55 sq. m with 1 bedroom in Layan Green Park are aimed at tenants choosing an increased area and format for long-term accommodation by the sea. The layout includes an insulated bedroom, a bathroom, a kitchen-living room and a balcony, which increases the average rental bill and expands the target audience to include couples and residents planning stays of several weeks or longer.
The property is located in the premium area of Bangtao, just 2 minutes from Layan Beach, which supports strong demand and rising property values in the high segment. The environmental concept of the complex is confirmed by the international EDGE certificate: energy-efficient technologies allow you to reduce utility costs by up to 40%, directly increasing the net profitability for the owner.
The owner has full management of the property through management company, including leasing and participation in the Rental Pool program, which reduces operational risks and downtime. 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 apartments. Additionally, several options are provided installment plans until the end of construction, allowing flexible distribution of investments without reducing rental potential.
Apartment purchase savings
$ 422 203
price from developer
$ 6 234
deposit
$ 141 537
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
+ $ 43 275
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 465 478 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 43 275
$ 422 203
Construction Start
$ 465 478
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 664
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 222 per month (≈ +$ 50 664 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 4 222
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 378 per month (≈ +$ 40 531 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 3 378
Monthly income
10.4 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
$ 422 203
05.2026
Facade
$ 443 313
+ $ 21 110
09.2026
Completed
$ 465 479
+ $ 43 276
Total return:
+ $ 43 275
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 6 234
The total price is $ 422 203, split into 3 payments through Q3 2026. The deposit is $ 6 234. The first installment is $ 141 537 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 141 540
2
07.2026
$ 137 220
3
09.2026
$ 137 220
* 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
