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
$ 122 542
price from developer
$ 6 142
deposit
$ 36 747
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
+ $ 41 303
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 163 845 (see the price growth chart), which will provide you with a 33.71% profit amounting to about $ 41 303
$ 122 542
Construction Start
$ 163 845
Construction Completion
33.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 950
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 246 per month (≈ +$ 14 950 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 246
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 997 per month (≈ +$ 11 960 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 997
Monthly income
10.2 years
Payback period
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
$ 122 542
06.2026
Foundation
$ 128 669
+ $ 6 127
10.2026
3rd floor
$ 135 102
+ $ 12 560
01.2027
50%
$ 141 857
+ $ 19 315
11.2027
Facade
$ 148 950
+ $ 26 408
12.2028
Completed
$ 163 845
+ $ 41 303
Total return:
+ $ 41 303
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 142
The total price is $ 122 542, split into 5 payments through Q4 2028. The deposit is $ 6 142. The first installment is $ 36 747 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
06.2026
$ 36 750
2
01.2027
$ 19 910
3
09.2027
$ 19 910
4
04.2028
$ 19 910
5
12.2028
$ 19 910
* 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
