2 beds
2 floor
81 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 selection of two-room apartments with different layouts is available, ranging from 67 to 87 sq.m.
Apartment purchase savings
$ 363 602
price from developer
5% • $ 18 180
Tinora discount
$ 345 422
amount due
$ 3 117
deposit
$ 83 238
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
+ $ 77 356
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 440 958 (see the price growth chart), which will provide you with a 27.66% profit amounting to about $ 77 356
$ 345 422
Construction Start
$ 440 958
Construction Completion
27.66 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 63 903
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 325 per month (≈ +$ 63 903 per year). Yield ~18.5%, estimated payback period — 5.4 years.
18.5 %
Annual ROI (%)
+ $ 5 325
Monthly income
5.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 260 per month (≈ +$ 51 122 per year). Yield ~14.8%, estimated payback period — 6.8 years.
14.8 %
Annual ROI (%)
+ $ 4 260
Monthly income
6.8 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
$ 363 602
09.2025
Foundation
$ 381 782
+ $ 18 180
06.2026
Frame
$ 400 871
+ $ 37 269
03.2027
Completed
$ 440 958
+ $ 77 356
Total return:
+ $ 77 356
* 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 $ 345 422, split into 4 payments through Q1 2027. The deposit is $ 3 117. The first installment is $ 83 238 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 83 240
2
08.2026
$ 86 360
3
11.2026
$ 86 360
4
03.2027
$ 86 360
* 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
