1 beds
1 floor
49 sqm
The apartment of 49 m² is located on the 1st floor and includes 1 bedroom and 1 bathroom. The layout provides a combined living room with kitchen and access to a private balcony from the living area — this solution makes the space more functional and increases the attractiveness of the property for rent. Panoramic windows overlooking the pool enhance the visual value of the apartments and increase the liquidity of the property in the resort real estate segment.
The complex is located just 250 meters from the beach — proximity to the coastal zone creates stable demand for rent and maintains the potential for growth in property values. Owners can use the entire infrastructure of the complex, which increases the competitiveness of the property in the short-term and long-term rental market.
Apartments are transferred with cabinet furniture, while upholstered furniture is purchased separately — this allows the owner to independently shape the interior for the chosen strategy of use or rental. There is an installment plan with a down payment of 35%, and the leasehold and freehold ownership formats are also available, making investment entry more flexible.
Apartment purchase savings
$ 330 398
price from developer
$ 6 105
deposit
$ 109 533
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
+ $ 201 711
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 532 109 (see the price growth chart), which will provide you with a 61.05% profit amounting to about $ 201 711
$ 330 398
Construction Start
$ 532 109
Construction Completion
61.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 987
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 249 per month (≈ +$ 38 987 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 3 249
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 599 per month (≈ +$ 31 190 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 2 599
Monthly income
10.6 years
Payback period
Price growth by completition in USD
Construction stages: 5
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
$ 330 398
12.2026
50%
$ 363 438
+ $ 33 040
02.2027
Frame
$ 399 782
+ $ 69 384
05.2027
Facade
$ 439 760
+ $ 109 362
09.2027
Interior works
$ 483 736
+ $ 153 338
12.2027
Completed
$ 532 110
+ $ 201 712
Total return:
+ $ 2 01 711
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 105
The total price is $ 330 398, split into 5 payments through Q4 2027. The deposit is $ 6 105. The first installment is $ 109 533 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 110
1
05.2026
$ 109 530
2
09.2026
$ 53 690
3
02.2027
$ 53 690
4
07.2027
$ 53 690
5
12.2027
$ 53 690
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
A modern residential complex located in one of the most comfortable and green areas of the island of Phuket. Sirinat National Park — is just 1 minute away in the immediate vicinity, and the popular Bang Tao Beach can be reached in just 5 minutes. Bangkok Hospital Bang Tao Clinic is also located nearby, providing quick access to quality medical care.
Just 10 minutes away are popular leisure and shopping destinations — Boat Avenue Phuket and Porto de Phuket with the best restaurants, cafes and supermarkets. For active leisure, the Blue Tree Phuket entertainment complex is located nearby (about 20 minutes). Also a convenient advantage is the proximity to Phuket International Airport — just 30 minutes on the road, and families with children will appreciate the nearby British International School Phuket, one of the island's leading international schools.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
