4 beds
2 floor
394.4 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
$ 2 581 514
price from developer
10% • $ 258 152
Tinora discount
$ 2 323 362
amount due
$ 6 234
deposit
$ 806 944
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
+ $ 549 217
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 130 731 (see the price growth chart), which will provide you with a 34.75% profit amounting to about $ 549 217
$ 2 323 362
Construction Start
$ 3 130 731
Construction Completion
34.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 216 073
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 006 per month (≈ +$ 216 073 per year). Yield ~9.3%, estimated payback period — 10.8 years.
9.3 %
Annual ROI (%)
+ $ 18 006
Monthly income
10.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 405 per month (≈ +$ 172 858 per year). Yield ~7.4%, estimated payback period — 13.4 years.
7.4 %
Annual ROI (%)
+ $ 14 405
Monthly income
13.4 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
$ 2 581 514
03.2025
1st floor
$ 2 710 590
+ $ 129 076
06.2026
Facade
$ 2 846 120
+ $ 264 606
03.2027
Completed
$ 3 130 732
+ $ 549 218
Total return:
+ $ 5 49 217
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 234
The total price is $ 2 323 362, split into 5 payments through Q1 2027. The deposit is $ 6 234. The first installment is $ 806 944 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
10.2025
$ 806 940
2
02.2026
$ 377 550
3
06.2026
$ 377 550
4
10.2026
$ 377 550
5
02.2027
$ 377 550
* 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
