Studio
2 floor
34 sqm
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 construction is completed - profitable and convenient (see chart below). It is possible to purchase with a mortgage: 60% installment plan, and the balance is 40% mortgage for 3 years at 7% per annum. A mobile application in which you can order services online: transfer, apartment cleaning, dry cleaning of clothes, registration for training. The studios are presented with a total area of 34 sq.m. overlooking the garden or lake. The price includes repairs, built-in furniture and appliances. A package of upholstered furniture can be purchased to your liking for an additional fee
Apartment purchase savings
$ 114 601
price from developer
10% • $ 11 460
Tinora discount
$ 103 141
amount due
$ 6 242
deposit
$ 24 699
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
+ $ 18 064
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 132 665 (see the price growth chart), which will provide you with a 28.62% profit amounting to about $ 18 064
$ 103 141
Construction Start
$ 132 665
Construction Completion
28.62 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 130
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 178 per month (≈ +$ 14 130 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 178
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 942 per month (≈ +$ 11 304 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 942
Monthly income
9.1 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 114 601
12.2025
Facade
$ 120 331
+ $ 5 730
06.2026
Interior works
$ 126 348
+ $ 11 747
09.2026
Completed
$ 132 665
+ $ 18 064
Total return:
+ $ 18 064
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 242
The total price is $ 103 141, split into 5 payments through Q3 2027. The deposit is $ 6 242. The first installment is $ 24 699 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
01.2026
$ 24 700
2
05.2026
$ 18 050
3
10.2026
$ 18 050
4
03.2027
$ 18 050
5
08.2027
$ 18 050
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The popular Bang Tao Beach is just a 5-7 minute drive away, and golf lovers can quickly reach the Laguna Golf Club. For shopping and entertainment, Porto de Phuket shopping center is 10 minutes away. Kindergartens are 10-20 minutes away, and schools such as UWC Thailand and British International School are about 20-30 minutes by car. Laguna area with walking areas and lakes — only 15-20 minutes by car.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
