3 beds
6 floor
122 sqm
Apartment with an area of 122 sq. m are made in format with three bedrooms and a clear division of private areas. One bedroom with its own bathroom is located on one side of the living room, while the second bedroom and master bedroom are on the other. This layout is suitable for families with children, as well as for living for several generations, where it is important to divide personal space and reduce the intersection of everyday scenarios.
The living room with kitchen area is the centerpiece of the apartment and has access to a large balcony. The increased balcony area expands the functionality of the common area and increases the attractiveness of the property for long-term living. For tenants in the spacious apartment segment, the presence of large open space is a significant factor when choosing, especially in the central areas of Phuket, where such formats are presented to a limited extent.
The apartments are located in the Heritage complex in the center of Phuket with a high degree of readiness. This allows us to consider the object as a tool for preserving and growing capital without a long wait for the project to be commissioned. Mid-rise buildings of 7 buildings of 7 floors, a large green area and developed internal infrastructure with recreation areas and swimming pools create a steady demand from family tenants and buyers focused on long-term living.
Apartment purchase savings
$ 674 767
price from developer
5% • $ 33 738
Tinora discount
$ 641 029
amount due
$ 3 117
deposit
$ 157 140
down payment
3 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
+ $ 69 164
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 743 931 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 69 164
$ 641 029
Construction Start
$ 743 931
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 73 718
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 143 per month (≈ +$ 73 718 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 6 143
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 915 per month (≈ +$ 58 975 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 4 915
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
$ 674 767
06.2026
Interior works
$ 708 505
+ $ 33 738
09.2026
Completed
$ 743 930
+ $ 69 163
Total return:
+ $ 69 164
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 3 117
The total price is $ 641 029, split into 3 payments through Q3 2026. The deposit is $ 3 117. The first installment is $ 157 140 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 157 140
2
07.2026
$ 240 390
3
09.2026
$ 240 390
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
