2 beds
4 floor
106.8 sqm
Apartment 106.8 sq. m with 2 bedrooms in Layan Green Park are designed with an emphasis on privacy and functionality — a format that is in demand in family and long-term rentals. The bedrooms are located on opposite sides of the kitchen-living room and each has its own balcony, which increases the comfort of living for two independent residents or family. One of the bedrooms is made in the format of a master bedroom, the second bathroom has an entrance from the living room, which is convenient for guests and increases the ergonomics of the layout.
The location in the premium area of Bangtao, just 2 minutes from Layan Beach, creates strong demand in the quality resort real estate segment and supports the growth of the property's value. The complex is implemented in an eco-format with an international EDGE certificate: energy-efficient technologies can reduce utility costs by up to 40%, directly increasing the net profitability of the owner.
The owner has access to a complete management model through the 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 for flexible distribution of investments without reducing the rental potential of the facility.
Apartment purchase savings
$ 592 379
price from developer
$ 6 142
deposit
$ 201 189
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
+ $ 60 719
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 653 098 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 60 719
$ 592 379
Construction Start
$ 653 098
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 72 270
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 023 per month (≈ +$ 72 270 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 6 023
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 818 per month (≈ +$ 57 816 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 4 818
Monthly income
10.2 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
$ 592 379
05.2026
Facade
$ 621 998
+ $ 29 619
09.2026
Completed
$ 653 098
+ $ 60 719
Total return:
+ $ 60 719
* 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 $ 592 379, split into 2 payments through Q3 2026. The deposit is $ 6 142. The first installment is $ 201 189 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
06.2026
$ 201 190
2
09.2026
$ 385 050
* 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
