2 beds
4 floor
65 sqm
The apartment with an area of 65 sq.m. includes two isolated bedrooms and two bathrooms, with one of them located in a master bedroom — this solution increases privacy and makes the unit attractive to families and tenants who prefer the comfort of long-term living. The balcony and the combined living, dining and kitchen areas form a functional space, and view of the pool is a sought-after benefit, increasing the rental rate and liquidity of the property.
Panoramic windows provide natural light and visually expand the interior, which is especially appreciated by guests choosing holiday apartments. The location, four minutes from Karon Beach, creates steady tourist traffic and high occupancy all year round, and the furniture package as a gift at the presale stage allows you to prepare apartments for rent without additional investment.
Investors can choose a fixed income under a guaranteed rental program 7% per annum for 5 years or participation in a rental pool, receiving a profit from the actual occupancy of the complex. The unit is registered using the leasehold system with the ability to switch to freehold, and interest-free installment plan simplifies entry and distributes the financial burden. The developed infrastructure of the complex strengthens the rental potential and contributes to the growth of the cost of the facility.
$ 351 460
price from developer
5% • $ 17 573
Tinora discount
$ 333 887
amount due
$ 6 437
deposit
$ 110 424
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
+ $ 118 462
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 469 922 (see the price growth chart), which will provide you with a 40.74% profit amounting to about $ 118 462
$ 333 887
Construction Start
$ 469 922
Construction Completion
40.74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 738
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 561 per month (≈ +$ 42 738 per year). Yield ~12.8%, estimated payback period — 7.8 years.
12.8 %
Annual ROI (%)
+ $ 3 561
Monthly income
7.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 849 per month (≈ +$ 34 190 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 2 849
Monthly income
9.8 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
+ $ 35 146
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 116 861. By the time of the second payment (july 07), the property price will be $ 369 033. You exit the deal and assign your ownership rights, yielding a 30.1% profit of $ 35 146
$ 6 437
Deposit
$ 110 424
First Installment
30.1 %
Profit, %
The total price is $ 333 887, split into 6 payments through Q4 2028. The deposit is $ 6 437. The first installment is $ 110 424 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 110 420
2
07.2026
$ 43 410
3
02.2027
$ 43 410
4
09.2027
$ 43 410
5
04.2028
$ 43 410
6
12.2028
$ 43 410
* 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
$ 351 460
07.2026
Land purchased
$ 369 033
+ $ 17 573
03.2027
Foundation
$ 387 485
+ $ 36 025
09.2027
Frame
$ 406 859
+ $ 55 399
06.2028
Interior works
$ 427 202
+ $ 75 742
12.2028
Completed
$ 469 922
+ $ 118 462
Итоговый доход:
+ $ 1 18 462
* 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