2 beds
1 floor
113 sqm
Apartment purchase savings
$ 564 747
price from developer
5% • $ 28 238
Tinora discount
$ 536 509
amount due
$ 2 993
deposit
$ 131 136
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
+ $ 87 535
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 652 282 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 87 535
$ 536 509
Construction Start
$ 652 282
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 69 746
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 812 per month (≈ +$ 69 746 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 5 812
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 650 per month (≈ +$ 55 797 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 4 650
Monthly income
9.6 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
$ 564 747
06.2025
Foundation
$ 592 984
+ $ 28 237
12.2026
Completed
$ 652 282
+ $ 87 535
Total return:
+ $ 87 535
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 993
The total price is $ 536 509, split into 3 payments through Q4 2026. The deposit is $ 2 993. The first installment is $ 131 136 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 990
1
08.2026
$ 131 140
2
10.2026
$ 201 190
3
12.2026
$ 201 190
* 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
