3 beds
2 floor
122 sqm
Repairs and built-in furniture are included. Upholstered furniture and appliances are paid separately. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until December 2027 are profitable and convenient. One-room apartments are presented with a total area of 47.19 sq.m. up to 58.40 sq.m.
APARTMENT PURCHASE SAVINGS
$ 903 333
price from developer
$ 3 219
deposit
$ 312 948
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
+ $ 194 674
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 098 007 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 194 674
$ 903 333
Construction Start
$ 1 098 007
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 333
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 528 per month (≈ +$ 90 333 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 528
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 022 per month (≈ +$ 72 267 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 022
Monthly income
12.5 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 903 333, split into 5 payments through Q4 2027. The deposit is $ 3 219. The first installment is $ 312 948 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 312 950
2
06.2026
$ 146 790
3
12.2026
$ 146 790
4
06.2027
$ 146 790
5
11.2027
$ 146 790
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Price growth by completition in USD
Construction stages: 4
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
$ 903 333
12.2025
Frame
$ 948 500
+ $ 45 167
12.2026
50%
$ 995 925
+ $ 92 592
09.2027
Interior works
$ 1 045 721
+ $ 142 388
12.2027
Completed
$ 1 098 007
+ $ 194 674
Итоговый доход:
+ $ 1 94 674
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex has a convenient location and easy access to key locations in Phuket. Five minutes away are popular Bang Tao destinations such as Boat Avenue and Porto de Phuket, where you can find supermarkets, shops and restaurants. Popular leisure and entertainment destinations are located a few minutes from the complex: Laguna, Blue Tree and Bang Tao Beach.
For families with children, an important advantage will be the proximity of an international British school, which can be reached in just 20 minutes. Medical assistance is always at hand: Bangkok Hospital (Bang Tao Clinic) is just five minutes away.
Other units in this complex
1 beds
1 floor
47 sqm
3 beds
6 floor
506 sqm
4 beds
4 floor
220 sqm
2 beds
6 floor
129 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726