1 beds
1 floor
37 sqm
Apartment purchase savings
$ 188 555
price from developer
5% • $ 9 428
Tinora discount
$ 179 127
amount due
$ 2 992
deposit
$ 41 791
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
+ $ 29 225
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 217 780 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 29 225
$ 179 127
Construction Start
$ 217 780
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 540
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 045 per month (≈ +$ 24 540 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 2 045
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 636 per month (≈ +$ 19 632 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 636
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
$ 188 555
06.2025
Foundation
$ 197 983
+ $ 9 428
12.2026
Completed
$ 217 781
+ $ 29 226
Total return:
+ $ 29 225
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 992
The total price is $ 179 127, split into 3 payments through Q4 2026. The deposit is $ 2 992. The first installment is $ 41 791 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 990
1
08.2026
$ 41 790
2
10.2026
$ 67 170
3
12.2026
$ 67 170
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in one of the most attractive areas of Phuket, within walking distance of the famous Bangtao Beach. Within 10–15 minutes by car are other popular beaches — Surin, Patong and Kamala, making this area ideal for beach lovers. For leisure and shopping, Porto de Phuket and Boat Avenue are 5 minutes by car, Blue Tree Phuket is 10 minutes away. Villa Market and HomePro supermarkets are nearby within a 5-10 minute drive, providing convenient shopping. For families with children, international schools are located 10 minutes by car - The Waldorf Phuket, Helsinki International School and Headstart International School.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
