3 beds
2 floor
122 sqm
The apartment of 122 m² is located on the 2nd floor and includes 3 bedrooms and 3 bathrooms. Each bedroom has access to a balcony — this layout increases the privacy and functionality of the space, which is especially important for family living or rentals by several guests. The view from the windows of the pool increases the attractiveness of the property for tenants and increases the liquidity of real estate in resort locations.
The complex is located 250 meters from the beach, which creates stable demand from tenants and maintains the potential for growth in the value of the property. Owners can freely use the entire infrastructure of the complex, including their own park on site — the presence of a green area increases the value of the project and makes it more attractive for long-term living and rental.
Apartments are transferred with cabinet furniture, while upholstered furniture is purchased separately — this allows the owner to adapt the interior to the chosen strategy of using or preparing the property for rent. Installment plans with a down payment of 35% are available, as well as options for owning leasehold and freehold, which expands investment opportunities and makes purchasing more flexible.
Apartment purchase savings
$ 874 808
price from developer
$ 9 351
deposit
$ 296 832
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
+ $ 534 079
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 408 887 (see the price growth chart), which will provide you with a 61.05% profit amounting to about $ 534 079
$ 874 808
Construction Start
$ 1 408 887
Construction Completion
61.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 87 481
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 290 per month (≈ +$ 87 481 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 290
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 832 per month (≈ +$ 69 985 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 832
Monthly income
12.5 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
$ 874 808
12.2026
50%
$ 962 289
+ $ 87 481
02.2027
Frame
$ 1 058 518
+ $ 183 710
05.2027
Facade
$ 1 164 370
+ $ 289 562
09.2027
Interior works
$ 1 280 807
+ $ 405 999
12.2027
Completed
$ 1 408 888
+ $ 534 080
Total return:
+ $ 5 34 079
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 9 351
The total price is $ 874 808, split into 5 payments through Q4 2027. The deposit is $ 9 351. The first installment is $ 296 832 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 350
1
05.2026
$ 296 830
2
09.2026
$ 142 160
3
02.2027
$ 142 160
4
07.2027
$ 142 160
5
12.2027
$ 142 160
* 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
