2 beds
3 floor
60.5 sqm
The 2 bedroom, 2 bathroom apartment, with an area of 60.50 sqm, is located on the 3rd floor and features a balcony that increases the functionality of the space and provides an additional source of natural light. Distance to sea — only 4 minutes walk, making the property attractive to tenants and maintaining high potential for value growth in the secondary market. The complex has apartments that allow living with animals, expanding the target audience and increasing the liquidity of the facilities. Each bedroom has its own bathroom, they are located in different parts of the apartment, providing additional comfort and privacy.
The apartment is fully equipped with furniture and household appliances, allowing you to start renting 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, giving financial flexibility for the acquisition. The view from the window opens onto the pet park, creating a feeling 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.
Apartment purchase savings
$ 298 452
price from developer
4.1% • $ 12 236
Tinora discount
$ 286 216
amount due
$ 6 147
deposit
$ 79 718
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 47 241
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 345 693 (see the price growth chart), which will provide you with a 20.78% profit amounting to about $ 47 241
$ 286 216
Construction Start
$ 345 693
Construction Completion
20.78 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 781
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 148 per month (≈ +$ 37 781 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 3 148
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 519 per month (≈ +$ 30 224 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 2 519
Monthly income
9.5 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
$ 298 452
06.2026
Foundation
$ 313 375
+ $ 14 923
12.2026
50%
$ 329 044
+ $ 30 592
02.2027
Facade
$ 338 915
+ $ 40 463
11.2027
Completed
$ 345 693
+ $ 47 241
Total return:
+ $ 47 241
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 6 147
The total price is $ 286 216, split into 4 payments through Q4 2027. The deposit is $ 6 147. The first installment is $ 79 718 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 150
1
07.2026
$ 79 720
2
12.2026
$ 66 780
3
05.2027
$ 66 780
4
11.2027
$ 66 780
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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