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
$ 2 242 271
price from developer
$ 3 209
deposit
$ 781 586
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
+ $ 483 224
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 725 495 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 483 224
$ 2 242 271
Construction Start
$ 2 725 495
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 242 165
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 20 180 per month (≈ +$ 242 165 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 20 180
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 16 144 per month (≈ +$ 193 732 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 16 144
Monthly income
11.6 years
Payback period
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
$ 2 242 271
12.2025
Frame
$ 2 354 385
+ $ 112 114
12.2026
50%
$ 2 472 104
+ $ 229 833
09.2027
Interior works
$ 2 595 709
+ $ 353 438
12.2027
Completed
$ 2 725 494
+ $ 483 223
Total return:
+ $ 4 83 224
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 209
The total price is $ 2 242 271, split into 5 payments through Q4 2027. The deposit is $ 3 209. The first installment is $ 781 586 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
04.2026
$ 781 590
2
09.2026
$ 364 370
3
01.2027
$ 364 370
4
07.2027
$ 364 370
5
12.2027
$ 364 370
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
1 beds
1 floor
47 sqm
3 beds
2 floor
122 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