2 beds
5 floor
55 sqm
Apartment on the 5th floor with an area of 55.03 m² with a functional layout: 2 bedrooms, 2 bathrooms, combined kitchen-living room and balcony. Panoramic windows form an above-average segment and directly affect the liquidity of the property due to the demand among tenants focused on space and natural light. The two-bedroom layout format expands the target audience — from families to long-term residents.
Low building density and developed infrastructure of the complex — swimming pool, spa, coworking space and fitness center — form a resort model of accommodation focused on long-term rentals and stable occupancy. Furniture and equipment are fully included in the price, which reduces start-up investments, eliminates additional costs for arrangement and allows you to immediately rent the property.
The property is offered at a reduced cost at the presale stage with the possibility of purchase in installments, which reduces the threshold for entering the investment. The location near the three beaches strengthens the rental potential, and the professional management of the complex provides a passive ownership format with high occupancy and minimal investor participation.
Apartment purchase savings
$ 155 532
price from developer
$ 6 234
deposit
$ 48 202
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
+ $ 52 423
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 207 955 (see the price growth chart), which will provide you with a 33.71% profit amounting to about $ 52 423
$ 155 532
Construction Start
$ 207 955
Construction Completion
33.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 619
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 802 per month (≈ +$ 21 619 per year). Yield ~13.9%, estimated payback period — 7.2 years.
13.9 %
Annual ROI (%)
+ $ 1 802
Monthly income
7.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 441 per month (≈ +$ 17 295 per year). Yield ~11.1%, estimated payback period — 9 years.
11.1 %
Annual ROI (%)
+ $ 1 441
Monthly income
9 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
$ 155 532
06.2026
Foundation
$ 163 309
+ $ 7 777
10.2026
3rd floor
$ 171 474
+ $ 15 942
01.2027
50%
$ 180 048
+ $ 24 516
11.2027
Facade
$ 189 050
+ $ 33 518
12.2028
Completed
$ 207 955
+ $ 52 423
Total return:
+ $ 52 423
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 234
The total price is $ 155 532, split into 5 payments through Q4 2028. The deposit is $ 6 234. The first installment is $ 48 202 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 48 200
2
12.2026
$ 25 270
3
08.2027
$ 25 270
4
04.2028
$ 25 270
5
12.2028
$ 25 270
* 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
