1 beds
1 floor
43 sqm
$ 218 877
price from developer
5% • $ 10 944
Tinora discount
$ 207 933
amount due
$ 3 222
deposit
$ 48 763
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 33 926
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 252 803 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 33 926
$ 207 933
Construction Start
$ 252 803
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 487
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 374 per month (≈ +$ 28 487 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 2 374
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 899 per month (≈ +$ 22 789 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 899
Monthly income
9.1 years
Payback period
The total price is $ 207 933, split into 4 payments through Q4 2026. The deposit is $ 3 222. The first installment is $ 48 763 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 48 760
2
04.2026
$ 51 980
3
08.2026
$ 51 980
4
11.2026
$ 51 980
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 218 877
03.2025
Foundation
$ 229 821
+ $ 10 944
12.2026
Completed
$ 252 803
+ $ 33 926
Итоговый доход:
+ $ 33 926
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The complex is located conveniently close to all necessary infrastructure facilities in the north-west of Phuket. Bang Tao Beach is just 1.8 km away (10-15 minutes by car or bike), allowing you to enjoy the sea at any time. 350 meters from the complex is the Porto De Phuket shopping center, and the Tops Super Market — is just 50 meters away, providing quick access to shopping. For families with children — Headstart International School just 1.7 km away. Phuket Airport can be reached in 20 minutes, making the complex convenient for living and relaxing.
1 beds
2 floor
29 sqm
1 beds
2 floor
32 sqm
1 beds
2 floor
40 sqm
1 beds
2 floor
50 sqm
1 beds
2 floor
57 sqm
1 beds
1 floor
58 sqm
2 beds
2 floor
66 sqm
1 beds
6 floor
61 sqm
1 beds
1 floor
30 sqm
1 beds
1 floor
34 sqm
1 beds
5 floor
38 sqm
2 beds
2 floor
76 sqm
2 beds
7 floor
86 sqm
2 beds
2 floor
92 sqm
1 beds
1 floor
63 sqm
2 beds
3 floor
120 sqm
2 beds
1 floor
132 sqm
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