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.
Apartment purchase savings
$ 143 578
price from developer
$ 6 234
deposit
$ 36 841
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
+ $ 22 632
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 166 210 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 22 632
$ 143 578
Construction Start
$ 166 210
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 665
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 555 per month (≈ +$ 18 665 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 555
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 244 per month (≈ +$ 14 932 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 244
Monthly income
9.6 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
$ 143 578
12.2025
Facade
$ 150 757
+ $ 7 179
06.2026
Interior works
$ 158 295
+ $ 14 717
09.2026
Completed
$ 166 210
+ $ 22 632
Total return:
+ $ 22 632
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 234
The total price is $ 143 578, split into 5 payments through Q3 2027. The deposit is $ 6 234. The first installment is $ 36 841 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
03.2026
$ 36 840
2
07.2026
$ 25 130
3
12.2026
$ 25 130
4
04.2027
$ 25 130
5
09.2027
$ 25 130
* 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
