2 beds
6 floor
112 sqm
Apartment purchase savings
$ 522 879
price from developer
5% • $ 26 144
Tinora discount
$ 496 735
amount due
$ 2 993
deposit
$ 121 191
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
+ $ 81 047
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 603 926 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 81 047
$ 496 735
Construction Start
$ 603 926
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 033
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 919 per month (≈ +$ 71 033 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 5 919
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 736 per month (≈ +$ 56 826 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 4 736
Monthly income
8.7 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
$ 522 879
06.2025
Foundation
$ 549 023
+ $ 26 144
12.2026
Completed
$ 603 925
+ $ 81 046
Total return:
+ $ 81 047
* 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 $ 496 735, split into 3 payments through Q4 2026. The deposit is $ 2 993. The first installment is $ 121 191 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 990
1
08.2026
$ 121 190
2
10.2026
$ 186 280
3
12.2026
$ 186 280
* 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
