1 beds
3 floor
41.5 sqm
Apartment 41.5 sq.m. in Sun Hills Lakeside Phuket — this is a type of property that is advisable to purchase both for rental income and for your own residence. The layout with a separate bedroom and access to the balcony forms a popular living scenario: a private relaxation area, a combined kitchen-living room and a full-fledged bathroom. The location on the 3rd floor overlooking the lakes enhances the attractiveness of the format — views increase tenant interest and support higher rates. This solution increases liquidity compared to studios and makes the acquisition more versatile — the property is suitable for both short-term and long-term rentals, which directly affects the stability of income and simplifies the purchase decision.
The location enhances investment potential: 7 minutes to Layan Beach, 5 minutes to Highway and Shuttle to Beach and Porto de Phuket provide constant demand from tourists and expats. The infrastructure of the complex — swimming pool, fitness center, restaurant, coworking space, 24/7 security and underground parking — expands the target audience of tenants and reduces downtime. The opportunity to profitably buy a property with installments until the end of construction and a 5% discount upon full payment creates a strong entry point. Additional advantage — furniture as a gift, which reduces the initial costs after purchase and allows you to rent the property faster. Purchasing this format at the current stage is a strategically sound decision: the combination of a well-thought-out layout, favorable location and flexible purchase conditions creates a competitive advantage for the property among alternatives in the Bang Tao area.
$ 147 832
price from developer
$ 6 418
deposit
$ 37 933
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 23 302
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 171 134 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 23 302
$ 147 832
Construction Start
$ 171 134
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 218
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 602 per month (≈ +$ 19 218 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 602
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 281 per month (≈ +$ 15 375 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 281
Monthly income
9.6 years
Payback period
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
$ 147 832
12.2025
Facade
$ 155 224
+ $ 7 392
06.2026
Interior works
$ 162 985
+ $ 15 153
09.2026
Completed
$ 171 134
+ $ 23 302
Total return:
+ $ 23 302
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 147 832, split into 5 payments through Q3 2027. The deposit is $ 6 418. The first installment is $ 37 933 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
03.2026
$ 37 930
2
07.2026
$ 25 870
3
12.2026
$ 25 870
4
04.2027
$ 25 870
5
09.2027
$ 25 870
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
Studio
2 floor
30 sqm
1 beds
3 floor
60 sqm
Studio
5 floor
36 sqm
1 beds
7 floor
54 sqm
Studio
2 floor
34 sqm
1 beds
2 floor
52 sqm
Studio
5 floor
34 sqm
1 beds
7 floor
52 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