1 beds
2 floor
33 sqm
$ 166 345
price from developer
5% • $ 8 317
Tinora discount
$ 158 028
amount due
$ 3 221
deposit
$ 36 287
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 25 784
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 192 129 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 25 784
$ 158 028
Construction Start
$ 192 129
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 650
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 804 per month (≈ +$ 21 650 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 804
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 443 per month (≈ +$ 17 320 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 443
Monthly income
9.1 years
Payback period
The total price is $ 158 028, split into 4 payments through Q4 2026. The deposit is $ 3 221. The first installment is $ 36 287 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 36 290
2
04.2026
$ 39 510
3
08.2026
$ 39 510
4
11.2026
$ 39 510
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 166 345
06.2025
Foundation
$ 174 662
+ $ 8 317
12.2026
Completed
$ 192 128
+ $ 25 783
Итоговый доход:
+ $ 25 784
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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.
1 beds
2 floor
29 sqm
1 beds
1 floor
32 sqm
1 beds
1 floor
37 sqm
1 beds
2 floor
41 sqm
1 beds
1 floor
43 sqm
1 beds
1 floor
51 sqm
1 beds
2 floor
55 sqm
1 beds
1 floor
58 sqm
2 beds
3 floor
65 sqm
2 beds
2 floor
93 sqm
2 beds
2 floor
104 sqm
2 beds
6 floor
112 sqm
2 beds
1 floor
113 sqm
3 beds
7 floor
130 sqm
3 beds
6 floor
146 sqm
3 beds
7 floor
148 sqm
2 beds
1 floor
68 sqm
2 beds
7 floor
96 sqm
2 beds
7 floor
102 sqm
2 beds
1 floor
105 sqm
2 beds
7 floor
109 sqm
2 beds
7 floor
115 sqm
2 beds
7 floor
118 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726