1 beds
1 floor
34.7 sqm
The 1 bedroom, 1 bathroom apartment of 34.75 sqm is located on the 1st floor, providing convenient access and living comfort. Distance to the sea — only 4 minutes walk, which makes the property attractive to tenants and maintains high potential for value growth in the secondary market. The apartments are pet friends, which expands the target audience, including tenants with pets, and increases the liquidity of the property.
The apartment is fully equipped with furniture and household appliances, which allows you to start renting out or use it for living without additional investment. High-quality finishing materials and developer guarantees minimize operational risks and reduce future costs for the owner. Installment plans with a 30% down payment are also available, allowing financial flexibility for the acquisition. The view from the window opens to the mountains, creating an atmosphere of privacy and comfort.
The developed infrastructure of the complex — swimming pool, coworking space, gardens and areas for pets — creates attractive conditions for both long-term and short-term rentals. The inclusion of high-quality materials, furniture and equipment in the price, as well as a well-thought-out layout, increase the liquidity of the property and reduce the exposure period on the market, providing high profitability for the investor.
$ 168 898
price from developer
3.6% • $ 6 081
Tinora discount
$ 162 817
amount due
$ 3 060
deposit
$ 45 786
down payment
4 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 26 734
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 195 632 (see the price growth chart), which will provide you with a 20.15% profit amounting to about $ 26 734
$ 162 817
Construction Start
$ 195 632
Construction Completion
20.15 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 864
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 655 per month (≈ +$ 19 864 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 655
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 324 per month (≈ +$ 15 891 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 1 324
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 14 526
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 48 846. By the time of the second payment (october 10), the property price will be $ 177 343. You exit the deal and assign your ownership rights, yielding a 29.7% profit of $ 14 526
$ 3 060
Deposit
$ 45 786
First Installment
29.7 %
Profit, %
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
$ 168 898
06.2026
Foundation
$ 177 343
+ $ 8 445
12.2026
50%
$ 186 210
+ $ 17 312
02.2027
Facade
$ 191 796
+ $ 22 898
11.2027
Completed
$ 195 632
+ $ 26 734
Total return:
+ $ 26 734
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 162 817, split into 4 payments through Q4 2027. The deposit is $ 3 060. The first installment is $ 45 786 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 060
1
04.2026
$ 45 790
2
10.2026
$ 37 990
3
04.2027
$ 37 990
4
11.2027
$ 37 990
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The Rhea by Sansiri complex is located just 850 meters from Surin beach, between Surin and Bang Tao districts, with quick access to city center, Phuket International Airport and key highways. Within walking distance are shops, cafes and service infrastructure, and the surroundings include the main entertainment and tourist points.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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