4 beds
1 floor
519.6 sqm
High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Cabinet and upholstered furniture are paid separately (premium from a manufacturer specializing in supplies for 5* hotels in the USA and Dubai). The Edge Certificate of Compliance delivers up to 40% natural resource savings through the use of energy-efficient light sources, natural ventilation, water-efficient plumbing, underground water sources, inverter air conditioning, solar panels, and rainwater harvesting and recycling systems. All apartment owners automatically join the Layan Verde and Layan Green Park loyalty program and receive gold member status and additional discounts from partners. Priority Check In, discount with Best Available Rate on all room categories when booking your holiday in Layan Verde and Layan Green Park, discount on spa services, in all restaurants, bars of the complex, Room Service, transfer services. Interest-free installments until January 2027 are profitable and convenient (see the chart below)
Apartment purchase savings
$ 3 647 084
price from developer
10% • $ 364 708
Tinora discount
$ 3 282 376
amount due
$ 6 242
deposit
$ 1 142 590
down payment
5 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
+ $ 775 917
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 423 001 (see the price growth chart), which will provide you with a 34.75% profit amounting to about $ 775 917
$ 3 282 376
Construction Start
$ 4 423 001
Construction Completion
34.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 354 497
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 29 541 per month (≈ +$ 354 497 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 29 541
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 23 633 per month (≈ +$ 283 597 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 23 633
Monthly income
11.6 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 3 647 084
03.2025
1st floor
$ 3 829 438
+ $ 182 354
06.2026
Facade
$ 4 020 910
+ $ 373 826
03.2027
Completed
$ 4 423 001
+ $ 775 917
Total return:
+ $ 7 75 917
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 242
The total price is $ 3 282 376, split into 5 payments through Q1 2027. The deposit is $ 6 242. The first installment is $ 1 142 590 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
10.2025
$ 1 142 590
2
02.2026
$ 533 390
3
06.2026
$ 533 390
4
10.2026
$ 533 390
5
02.2027
$ 533 390
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bang Tao Beach is located just 2 minutes by shuttle. 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, the water park — in 10 minutes, the airport — in 20 minutes, the 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
