3 beds
3 floor
122 sqm
High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid separately. Interest-free installments for 2 years (until December 2026) are profitable and convenient. Ideal for earning income, investing or renting
Apartment purchase savings
$ 496 542
price from developer
10% • $ 49 654
Tinora discount
$ 446 888
amount due
$ 2 994
deposit
$ 153 418
down payment
3 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
+ $ 107 008
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 603 550 (see the price growth chart), which will provide you with a 35.06% profit amounting to about $ 107 008
$ 446 888
Construction Start
$ 603 550
Construction Completion
35.06 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 520
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 543 per month (≈ +$ 54 520 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 543
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 635 per month (≈ +$ 43 616 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 635
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 496 542
03.2025
Foundation
$ 521 369
+ $ 24 827
12.2025
Frame
$ 547 437
+ $ 50 895
03.2026
Interior works
$ 574 809
+ $ 78 267
12.2026
Completed
$ 603 549
+ $ 107 007
Total return:
+ $ 1 07 008
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 994
The total price is $ 446 888, split into 3 payments through Q4 2026. The deposit is $ 2 994. The first installment is $ 153 418 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 990
1
08.2026
$ 153 420
2
10.2026
$ 145 240
3
12.2026
$ 145 240
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
In just 10-15 minutes by car you can reach the Laguna Phuket complex and the magnificent Bang Tao Beach. This luxurious beach stretches for 7 kilometers in an open bay, allowing you to enjoy breathtaking sea views. Bang Tao is ideal for swimming and pleasant walks at dawn or sunset.
Blue Tree Phuket – is also a 10-15 minute drive away, with a water park and restaurants, Boat Avenue Mall, and the popular beach clubs Maya Beach Club and Xana Beach Club. If you love golf or are looking for an international school for your children, you can reach Blue Canyon Golf and UWC International School in just 25-30 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
