Studio
4 floor
30 sqm
30 m studio² on the 4th floor — optimal format for rent and investment in Sun Hills Lakeside Phuket. The compact layout ensures the functional use of each meter: the living area, open kitchen and balcony form a sought-after format for tenants who value a modern environment and proximity to key locations on the island. The third floor provides convenient access to the complex's infrastructure — swimming pool, fitness center, restaurant and recreation areas.
The location of the complex enhances the liquidity of the facility: just 5 minutes to the highway, 7 minutes to Layan beach and shuttle to the beach and Porto de Phuket ensure stable demand from tourists and long-term tenants. The quiet environment and developed infrastructure of the Bang Tao area — hypermarkets, international schools, golf courses and beach clubs — make the studio attractive not only for short-term rentals, but also for living. The terms of purchase form a favorable entry point: installment plan until the end of construction is available.
Apartment purchase savings
$ 106 809
price from developer
$ 6 112
deposit
$ 25 931
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
+ $ 16 836
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 123 645 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 16 836
$ 106 809
Construction Start
$ 123 645
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 274
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 273 per month (≈ +$ 15 274 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 1 273
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 018 per month (≈ +$ 12 219 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 1 018
Monthly income
8.7 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
$ 106 809
12.2025
Facade
$ 112 149
+ $ 5 340
06.2026
Interior works
$ 117 756
+ $ 10 947
09.2026
Completed
$ 123 644
+ $ 16 835
Total return:
+ $ 16 836
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 112
The total price is $ 106 809, split into 5 payments through Q3 2027. The deposit is $ 6 112. The first installment is $ 25 931 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 110
1
06.2026
$ 25 930
2
09.2026
$ 18 690
3
01.2027
$ 18 690
4
05.2027
$ 18 690
5
08.2027
$ 18 690
* 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
