2 beds
5 floor
49.8 sqm
Apartment purchase savings
$ 241 062
price from developer
$ 6 242
deposit
$ 78 130
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
+ $ 66 601
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 307 663 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 66 601
$ 241 062
Construction Start
$ 307 663
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 186
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 515 per month (≈ +$ 42 186 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 3 515
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 812 per month (≈ +$ 33 749 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 2 812
Monthly income
7.1 years
Payback period
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
$ 241 062
08.2025
Foundation
$ 253 115
+ $ 12 053
12.2025
1st floor
$ 265 771
+ $ 24 709
08.2026
50%
$ 279 060
+ $ 37 998
02.2027
Interior works
$ 293 013
+ $ 51 951
05.2027
Completed
$ 307 664
+ $ 66 602
Total return:
+ $ 66 601
* 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 $ 241 062, split into 5 payments through Q2 2027. The deposit is $ 6 242. The first installment is $ 78 130 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 240
1
05.2026
$ 78 130
2
08.2026
$ 39 170
3
10.2026
$ 39 170
4
01.2027
$ 39 170
5
05.2027
$ 39 170
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
