1 beds
2 floor
32 sqm
Apartment purchase savings
$ 144 116
price from developer
5% • $ 7 206
Tinora discount
$ 136 910
amount due
$ 3 064
deposit
$ 31 164
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
+ $ 22 338
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 166 454 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 22 338
$ 136 910
Construction Start
$ 166 454
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 757
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 563 per month (≈ +$ 18 757 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 563
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 250 per month (≈ +$ 15 005 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 250
Monthly income
9.1 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 144 116
03.2025
Foundation
$ 151 322
+ $ 7 206
12.2026
Completed
$ 166 454
+ $ 22 338
Total return:
+ $ 22 338
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 064
The total price is $ 136 910, split into 4 payments through Q4 2026. The deposit is $ 3 064. The first installment is $ 31 164 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 060
1
06.2026
$ 31 160
2
08.2026
$ 34 230
3
10.2026
$ 34 230
4
11.2026
$ 34 230
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
