1 beds
1 floor
34 sqm
Apartment 34 sq.m. with one bedroom, balcony and bathroom have a thoughtful layout with a kitchenette area, which allows you to effectively use the area and prepare the unit for rent without additional investment. Panoramic windows enhance the visual volume of space and offer pleasant views, increasing the attractiveness of the unit for tenants and liquidity during resale.
Close to the beach — just 4 minutes to Karon Beach — makes these apartments a high-demand format all year round, especially in short-term rentals. At the presale stage, a furniture package as a gift is available, which significantly reduces starting costs and allows you to start change immediately after receiving the keys.
Investors have access to a guaranteed rental program — 7% per annum for 5 years — or participation in a rental pool, which allows them to choose between a fixed income and a share of the actual load. Apartments are decorated according to the leasehold system with the possibility of transfer to freehold for an additional fee — this gives flexibility for investors with different ownership strategies. Installment plan without interest allows you to enter the project with a minimum load, and the developed infrastructure of the complex increases the average rental cost and stay of guests.
$ 163 049
price from developer
5% • $ 8 152
Tinora discount
$ 154 897
amount due
$ 6 437
deposit
$ 47 775
down payment
6 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
+ $ 54 957
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 218 006 (see the price growth chart), which will provide you with a 40.74% profit amounting to about $ 54 957
$ 154 897
Construction Start
$ 218 006
Construction Completion
40.74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 897
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 575 per month (≈ +$ 18 897 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 575
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 260 per month (≈ +$ 15 118 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 1 260
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
+ $ 16 305
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 54 212. By the time of the second payment (july 07), the property price will be $ 171 202. You exit the deal and assign your ownership rights, yielding a 30.1% profit of $ 16 305
$ 6 437
Deposit
$ 47 775
First Installment
30.1 %
Profit, %
The total price is $ 154 897, split into 6 payments through Q4 2028. The deposit is $ 6 437. The first installment is $ 47 775 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 47 780
2
07.2026
$ 20 140
3
02.2027
$ 20 140
4
09.2027
$ 20 140
5
05.2028
$ 20 140
6
12.2028
$ 20 140
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 163 049
07.2026
Land purchased
$ 171 201
+ $ 8 152
03.2027
Foundation
$ 179 761
+ $ 16 712
09.2027
Frame
$ 188 749
+ $ 25 700
06.2028
Interior works
$ 198 186
+ $ 35 137
12.2028
Completed
$ 218 005
+ $ 54 956
Итоговый доход:
+ $ 54 957
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The project is located within walking distance from Karon Beach — just 4 minutes, which ensures high tourist flow and stable rental demand. Karon Public Park and Karon Night Market are minutes away, forming an active resort environment around the complex. Kata Beach — 3.3 km and the well-known Karon View Point can be reached within 6 km.
Jungceylon, Central Patong and Central Floresta shopping malls are located within 4–9 km, making the area convenient for permanent residence. Phuket Old Town — is only 11 km away, and international schools and hospitals — are 7 to 10 km away, providing a complete infrastructure around the project.
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