3 beds
6 floor
146 sqm
$ 712 187
price from developer
5% • $ 35 610
Tinora discount
$ 676 577
amount due
$ 3 209
deposit
$ 165 935
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
+ $ 110 389
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 822 576 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 110 389
$ 676 577
Construction Start
$ 822 576
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 87 955
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 330 per month (≈ +$ 87 955 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 7 330
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 864 per month (≈ +$ 70 364 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 5 864
Monthly income
9.6 years
Payback period
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
$ 712 187
06.2025
Foundation
$ 747 796
+ $ 35 609
12.2026
Completed
$ 822 576
+ $ 110 389
Total return:
+ $ 1 10 389
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 676 577, split into 4 payments through Q4 2026. The deposit is $ 3 209. The first installment is $ 165 935 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
04.2026
$ 165 940
2
06.2026
$ 169 140
3
09.2026
$ 169 140
4
12.2026
$ 169 140
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
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
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
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