2 beds
2 floor
93 sqm
$ 452 272
price from developer
5% • $ 22 613
Tinora discount
$ 429 659
amount due
$ 3 221
deposit
$ 104 194
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
+ $ 70 103
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 522 375 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 70 103
$ 429 659
Construction Start
$ 522 375
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 856
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 655 per month (≈ +$ 55 856 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 655
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 724 per month (≈ +$ 44 685 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 724
Monthly income
9.6 years
Payback period
The total price is $ 429 659, split into 4 payments through Q4 2026. The deposit is $ 3 221. The first installment is $ 104 194 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 104 190
2
04.2026
$ 107 410
3
08.2026
$ 107 410
4
11.2026
$ 107 410
* 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
$ 452 272
06.2025
Foundation
$ 474 886
+ $ 22 614
12.2026
Completed
$ 522 375
+ $ 70 103
Итоговый доход:
+ $ 70 103
* 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
2 floor
33 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
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