2 beds
5 floor
49.8 sqm
APARTMENT PURCHASE SAVINGS
$ 248 597
price from developer
$ 6 437
deposit
$ 80 572
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
+ $ 68 683
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 317 280 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 68 683
$ 248 597
Construction Start
$ 317 280
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 43 504
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 625 per month (≈ +$ 43 504 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 3 625
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 900 per month (≈ +$ 34 804 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 2 900
Monthly income
7.1 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 248 597, split into 5 payments through Q2 2027. The deposit is $ 6 437. The first installment is $ 80 572 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 80 570
2
04.2026
$ 40 400
3
08.2026
$ 40 400
4
12.2026
$ 40 400
5
05.2027
$ 40 400
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Price growth by completition in USD
Construction stages: 5
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
$ 248 597
08.2025
Foundation
$ 261 027
+ $ 12 430
12.2025
1st floor
$ 274 078
+ $ 25 481
08.2026
50%
$ 287 782
+ $ 39 185
02.2027
Interior works
$ 302 171
+ $ 53 574
05.2027
Completed
$ 317 280
+ $ 68 683
Итоговый доход:
+ $ 68 683
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex is located in the Kamala — quiet and green corner of the west coast of Phuket. Here it is easy to switch between privacy and active recreation.
- Beaches: Kamala — 5 min, Surin — 8 min, Bang Tao — 21 min
- Entertainment: Carnival Magic — 4 min, Cafe Del Mar — 4 min, Laguna Golf — 23 min
- Trade: Porto de Phuket and Boat Avenue — 17 min, Central Patong — 20 min
- Schools: Headstart — 21 min, British International School — 35 min
- Medicine: Patong Hospital — 21 min, Bangkok Hospital — 40 min
- Phuket Airport — 42 minutes by car
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