1 beds
1 floor
51 sqm
Apartment purchase savings
$ 273 770
price from developer
5% • $ 13 689
Tinora discount
$ 260 081
amount due
$ 3 121
deposit
$ 61 901
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
+ $ 42 434
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 316 204 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 42 434
$ 260 081
Construction Start
$ 316 204
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 34 331
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 861 per month (≈ +$ 34 331 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 2 861
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 289 per month (≈ +$ 27 465 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 2 289
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
$ 273 770
06.2025
Foundation
$ 287 458
+ $ 13 688
12.2026
Completed
$ 316 204
+ $ 42 434
Total return:
+ $ 42 434
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 121
The total price is $ 260 081, split into 4 payments through Q4 2026. The deposit is $ 3 121. The first installment is $ 61 901 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 120
1
05.2026
$ 61 900
2
07.2026
$ 65 020
3
09.2026
$ 65 020
4
12.2026
$ 65 020
* 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
