1 beds
2 floor
57 sqm
High-quality furniture and appliances allow you to immediately move into apartments or rent them out without additional investment. High demand for real estate rental in Rawai due to its developed infrastructure and proximity to beaches. The project was created taking into account modern standards of comfort and safety. A wide selection of one-room apartments plus with different layouts are available, ranging from 49 to 60 sq.m.
Apartment purchase savings
$ 227 407
price from developer
5% • $ 11 371
Tinora discount
$ 216 036
amount due
$ 3 117
deposit
$ 50 892
down payment
4 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
+ $ 48 380
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 275 787 (see the price growth chart), which will provide you with a 27.66% profit amounting to about $ 48 380
$ 216 036
Construction Start
$ 275 787
Construction Completion
27.66 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 319
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 277 per month (≈ +$ 39 319 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 3 277
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 621 per month (≈ +$ 31 455 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 2 621
Monthly income
6.9 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
$ 227 407
09.2025
Foundation
$ 238 777
+ $ 11 370
06.2026
Frame
$ 250 716
+ $ 23 309
03.2027
Completed
$ 275 788
+ $ 48 381
Total return:
+ $ 48 380
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 117
The total price is $ 216 036, split into 4 payments through Q1 2027. The deposit is $ 3 117. The first installment is $ 50 892 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 50 890
2
08.2026
$ 54 010
3
11.2026
$ 54 010
4
03.2027
$ 54 010
* 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 heart of southern Phuket, where all the infrastructure is literally at hand!
The area is famous for its calm atmosphere, developed infrastructure and proximity to the best beaches on the island. Nai Harn Beach is 7 minutes (3 km) from the complex, which is one of the best beaches in Phuket thanks to its crystal clear water and snow-white sand. For excursion lovers, Yanui Beach is 4-5 minutes (2 km) away, ideal for snorkeling and kayaking.
Within a 1.5 km radius are the best seafood restaurants on Rawai, such as Rawai Seafood Market and Nikita's Restaurant. Sports centers and health facilities are within a short drive, including Muay Thai lounges and SPA salons.
For families with children, international schools such as Lighthouse and BCIS Phuket are 5-14 km away.
Outdoor enthusiasts can easily access coral islands such as Bon Island
and Racha Yai Island, in just 10-15 minutes by boat from Chalong Pier. With its convenient location and developed infrastructure, this area is ideal for living, leisure and investment.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
