1 beds
2 floor
50 sqm
Apartment purchase savings
$ 229 157
price from developer
5% • $ 11 457
Tinora discount
$ 217 700
amount due
$ 3 118
deposit
$ 51 306
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
+ $ 35 520
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 264 677 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 35 520
$ 217 700
Construction Start
$ 264 677
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 736
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 395 per month (≈ +$ 28 736 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 2 395
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 916 per month (≈ +$ 22 989 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 1 916
Monthly income
9.5 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
$ 229 157
03.2025
Foundation
$ 240 615
+ $ 11 458
12.2026
Completed
$ 264 676
+ $ 35 519
Total return:
+ $ 35 520
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 118
The total price is $ 217 700, split into 4 payments through Q4 2026. The deposit is $ 3 118. The first installment is $ 51 306 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 51 310
2
07.2026
$ 54 430
3
09.2026
$ 54 430
4
12.2026
$ 54 430
* 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
