1 beds
1 floor
37.3 sqm
Apartment on the 1st floor with an area of 37.28 m² with a thoughtful layout: 1 bedroom and 1 bathroom, separate kitchen-living area and balcony. A spacious bedroom with natural light and panoramic windows increase the attractiveness of the property in the premium segment and directly affect liquidity and stable demand from tenants. The view of the courtyard reduces the noise load and increases the comfort of living.
The low building density and developed infrastructure of the complex — swimming pool, spa, coworking space and fitness center — form a resort format of accommodation, in demand among long-term tenants. The apartments are handed over fully furnished: furniture and appliances are included in the price and provided as a gift, which allows you to immediately rent the property without additional investment.
At the beginning of sales, there is a favorable price for apartments with the possibility of installment plans. The location near three beaches strengthens the rental potential, and the professional management of the complex provides a passive ownership format with optimized occupancy and minimal investor participation.
Apartment purchase savings
$ 128 047
price from developer
$ 6 418
deposit
$ 38 398
down payment
5 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
+ $ 43 159
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 171 206 (see the price growth chart), which will provide you with a 33.71% profit amounting to about $ 43 159
$ 128 047
Construction Start
$ 171 206
Construction Completion
33.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 622
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 302 per month (≈ +$ 15 622 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 302
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 041 per month (≈ +$ 12 497 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 1 041
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 6 403
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 44 817. By the time of the second payment (december 12), the property price will be $ 134 450. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 6 403
$ 6 418
Deposit
$ 38 398
First Installment
14.3 %
Profit, %
Price growth by completition in USD
Construction stages: 5
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
$ 128 047
06.2026
Foundation
$ 134 449
+ $ 6 402
10.2026
3rd floor
$ 141 171
+ $ 13 124
01.2027
50%
$ 148 230
+ $ 20 183
11.2027
Facade
$ 155 642
+ $ 27 595
12.2028
Completed
$ 171 206
+ $ 43 159
Total return:
+ $ 43 159
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 418
The total price is $ 128 047, split into 5 payments through Q4 2028. The deposit is $ 6 418. The first installment is $ 38 398 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 38 400
2
12.2026
$ 20 810
3
08.2027
$ 20 810
4
04.2028
$ 20 810
5
12.2028
$ 20 810
* 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 the Bang Tao district — one of the most prestigious and dynamically developing areas of Phuket, combining a resort atmosphere and developed urban infrastructure. The location is convenient for both permanent residence and long-term stay thanks to thoughtful development and a comfortable living environment.
In the immediate vicinity are the key infrastructure facilities of the area: beach clubs, health centres, international schools and hospitals. The complex is located just 5 minutes' drive from Bang Tao Beach, 10 minutes from Surin Beach and 15 minutes from Kamala Beach, making the location especially attractive for living and relaxing by the sea.
The shopping and entertainment cluster Boat Avenue with Villa Market, restaurants and cafes is 10 minutes away. This location provides a high level of comfort, convenient logistics and access to all key points on the west coast of Phuket.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
2 beds
5 floor
55 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