2 beds
2 floor
93 sqm
Apartment purchase savings
$ 417 569
price from developer
5% • $ 20 878
Tinora discount
$ 396 691
amount due
$ 2 974
deposit
$ 96 199
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
+ $ 64 723
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 482 292 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 64 723
$ 396 691
Construction Start
$ 482 292
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 570
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 297 per month (≈ +$ 51 570 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 297
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 438 per month (≈ +$ 41 256 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 438
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
$ 417 569
06.2025
Foundation
$ 438 447
+ $ 20 878
12.2026
Completed
$ 482 292
+ $ 64 723
Total return:
+ $ 64 723
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 974
The total price is $ 396 691, split into 3 payments through Q4 2026. The deposit is $ 2 974. The first installment is $ 96 199 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 970
1
08.2026
$ 96 200
2
10.2026
$ 148 760
3
12.2026
$ 148 760
* 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
