2 beds
4 floor
62 sqm
The apartment of 62 sq.m. offers two bedrooms and two bathrooms, with one located in the master bedroom and ensuring that the bedrooms are not directly adjacent to each other. The living room, dining room and kitchen areas are combined into a single space, with access to the balcony from the living room. The main advantage of the unit is the sea view, which belongs to the premium category and strengthens the investment potential of the apartments.
Round panoramic glazing in the master bedroom — this is an architectural solution that enhances natural light, expands visibility and makes the space visually more premium. The location is a few minutes from Karon Beach and provides a steady flow of guests and high interest from short-term and long-term tenants. An additional advantage is the furniture package, which is provided as a gift at the presale stage and significantly reduces the cost of preparing housing for delivery.
Investors have access to two income models: a guaranteed rental program with a yield of 7% per annum for 5 years or participation in a rental pool with profit distribution based on the actual load of the complex. The unit is designed according to the leasehold system with the ability to move to freehold, and flexible interest-free installment plan facilitates the process of entering the project. Developed infrastructure increases the average rental rate and contributes to the growth of real estate values after completion of construction.
APARTMENT PURCHASE SAVINGS
$ 349 207
price from developer
5% • $ 17 460
Tinora discount
$ 331 747
amount due
$ 6 437
deposit
$ 109 674
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 117 703
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 466 910 (see the price growth chart), which will provide you with a 40.74% profit amounting to about $ 117 703
$ 331 747
Construction Start
$ 466 910
Construction Completion
40.74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 48 767
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 064 per month (≈ +$ 48 767 per year). Yield ~14.7%, estimated payback period — 6.8 years.
14.7 %
Annual ROI (%)
+ $ 4 064
Monthly income
6.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 251 per month (≈ +$ 39 013 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 3 251
Monthly income
8.5 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
+ $ 34 921
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 116 111. By the time of the second payment (july 07), the property price will be $ 366 668. You exit the deal and assign your ownership rights, yielding a 30.1% profit of $ 34 921
$ 6 437
Deposit
$ 109 674
First Installment
30.1 %
Profit, %
Installment plan in USD
Payments: 6, deposit: 6 437
The total price is $ 331 747, split into 6 payments through Q4 2028. The deposit is $ 6 437. The first installment is $ 109 674 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 109 670
2
07.2026
$ 43 130
3
02.2027
$ 43 130
4
09.2027
$ 43 130
5
04.2028
$ 43 130
6
12.2028
$ 43 130
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 349 207
07.2026
Land purchased
$ 366 667
+ $ 17 460
03.2027
Foundation
$ 385 000
+ $ 35 793
09.2027
Frame
$ 404 250
+ $ 55 043
06.2028
Interior works
$ 424 462
+ $ 75 255
12.2028
Completed
$ 466 908
+ $ 117 701
Итоговый доход:
+ $ 1 17 703
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
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.
Other units in this complex
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