1 beds
6 floor
39 sqm
The apartment of 39 sq.m. includes a private bedroom, a bathroom and a balcony, which offers mountain views — such views traditionally increase the attractiveness of the unit for rent and subsequent sale. The layout optimally separates the residential and private areas, and the panoramic windows enhance natural light and visually expand the space.
The location on the 6th floor guarantees a quieter atmosphere and improved views, which is especially appreciated by tenants in resort locations. Proximity to Karon Beach just 4 minutes ensures high demand all year round, and a furniture package as a gift at the presale stage allows you to avoid additional costs and reach income immediately after the completion of the project.
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 leashold system with the possibility of moving to freehold, which gives flexibility for different asset ownership strategies. Installment plans without interest make entry more accessible, and the infrastructure of the complex increases the competitiveness of the unit in the short-term rental market.
$ 218 407
price from developer
5% • $ 10 920
Tinora discount
$ 207 487
amount due
$ 6 437
deposit
$ 66 182
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
+ $ 73 616
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 292 023 (see the price growth chart), which will provide you with a 40.74% profit amounting to about $ 73 616
$ 207 487
Construction Start
$ 292 023
Construction Completion
40.74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 973
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 248 per month (≈ +$ 26 973 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 2 248
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 798 per month (≈ +$ 21 579 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 1 798
Monthly income
9.6 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
+ $ 21 841
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 72 619. By the time of the second payment (july 07), the property price will be $ 229 328. You exit the deal and assign your ownership rights, yielding a 30.1% profit of $ 21 841
$ 6 437
Deposit
$ 66 182
First Installment
30.1 %
Profit, %
The total price is $ 207 487, split into 6 payments through Q4 2028. The deposit is $ 6 437. The first installment is $ 66 182 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 66 180
2
07.2026
$ 26 970
3
02.2027
$ 26 970
4
09.2027
$ 26 970
5
05.2028
$ 26 970
6
12.2028
$ 26 970
* 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
$ 218 407
07.2026
Land purchased
$ 229 327
+ $ 10 920
03.2027
Foundation
$ 240 793
+ $ 22 386
09.2027
Frame
$ 252 833
+ $ 34 426
06.2028
Interior works
$ 265 475
+ $ 47 068
12.2028
Completed
$ 292 022
+ $ 73 615
Итоговый доход:
+ $ 73 616
* 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