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
$ 596 351
price from developer
$ 6 184
deposit
$ 202 538
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
+ $ 61 126
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 657 477 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 61 126
$ 596 351
Construction Start
$ 657 477
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 72 755
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 063 per month (≈ +$ 72 755 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 6 063
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 850 per month (≈ +$ 58 204 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 4 850
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
$ 596 351
05.2026
Facade
$ 626 169
+ $ 29 818
09.2026
Completed
$ 657 477
+ $ 61 126
Total return:
+ $ 61 126
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 6 184
The total price is $ 596 351, split into 2 payments through Q3 2026. The deposit is $ 6 184. The first installment is $ 202 538 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 180
1
06.2026
$ 202 540
2
09.2026
$ 387 630
* 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
