2 beds
2 floor
122 sqm
Apartment with an area of 122 sq. m located on the 2nd floor and include three bedrooms and three bathrooms. The layout provides for a clear separation of the private areas: one bedroom with its own bathroom is on one side of the common area, and the second bedroom and master bedroom — on the other. This solution provides more personal space for everyone living. The combined kitchen and living room have access to a large balcony overlooking the pool and the interior of the complex. The complex is implemented according to the concept «city within a complex», which allows you to use developed internal infrastructure without the need to regularly travel outside its borders, and the location just 6 minutes drive to Bang Tao Beach further increases the liquidity of the facility.
The price of the apartment includes cabinet furniture, while the buyer can choose upholstered furniture independently in accordance with his preferences, without overpaying for ready-made interior solutions. This approach allows you to flexibly design your space after purchase. With a spacious three-bedroom layout, location next to Bang Tao Beach and the complex's extensive infrastructure, these apartments are suitable for buyers considering passive rental income, as well as families planning their own accommodation.
Apartment purchase savings
$ 620 715
price from developer
$ 2 972
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 63 623
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 684 338 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 63 623
$ 620 715
Construction Start
$ 684 338
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 382
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 949 per month (≈ +$ 71 382 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 5 949
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 759 per month (≈ +$ 57 106 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 4 759
Monthly income
10.9 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
$ 620 715
06.2026
Interior works
$ 651 751
+ $ 31 036
09.2026
Completed
$ 684 339
+ $ 63 624
Total return:
+ $ 63 623
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Just a 5-minute drive away is Porto de Phuket, a modern shopping mall with shops and restaurants, and nearby – the busy Boat Avenue. Beach lovers will be delighted by the proximity to the snow-white sands of Bang Tao Beach, 3 minutes from the complex, and the picturesque beaches of Surin Beach, 10 minutes away. Golfers will appreciate the convenient location of the complex next to the Laguna Golf Phuket. Xana Beach Club and Catch Beach Club offer a great place for fun and relaxation by the water. Families with children will enjoy proximity to leading international schools, and for everyday shopping, Villa Market and Tesco Lotus are within a 5-15 minute drive.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
