3 beds
6 floor
506 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
$ 2 177 755
price from developer
$ 3 117
deposit
$ 759 097
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
+ $ 1 329 541
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 507 296 (see the price growth chart), which will provide you with a 61.05% profit amounting to about $ 1 329 541
$ 2 177 755
Construction Start
$ 3 507 296
Construction Completion
61.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 235 198
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 19 600 per month (≈ +$ 235 198 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 19 600
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 15 680 per month (≈ +$ 188 158 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 15 680
Monthly income
11.6 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
$ 2 177 755
12.2026
50%
$ 2 395 530
+ $ 217 775
02.2027
Frame
$ 2 635 083
+ $ 457 328
05.2027
Facade
$ 2 898 591
+ $ 720 836
09.2027
Interior works
$ 3 188 450
+ $ 1 010 695
12.2027
Completed
$ 3 507 295
+ $ 1 329 540
Total return:
+ $ 1 3 29 541
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 117
The total price is $ 2 177 755, split into 5 payments through Q4 2027. The deposit is $ 3 117. The first installment is $ 759 097 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
04.2026
$ 759 100
2
09.2026
$ 353 890
3
01.2027
$ 353 890
4
07.2027
$ 353 890
5
12.2027
$ 353 890
* 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
