2 beds
2 floor
64 sqm
2 bedroom apartment of 64 m² in Vivana in Kamala is suitable for a couple, a family with a child or two adults to live in and an investor to rent out for a long term in Phuket. The bedrooms are located in different parts of the layout and each has easy access to the bathroom. The kitchen-living room forms a common area, and an enlarged corner balcony overlooking the pool and courtyard can be used as an additional place for outdoor recreation. This distribution of premises helps to maintain personal space when living together. The apartment is transferred with finished finishing and cabinet furniture, the rest of the furniture package can be purchased from the developer separately. The complex includes swimming pools, fitness, coworking, sauna, steam room, laundry, jacuzzi, playground and animal area. Nearby is the Mingle Crystal Lake, a lifestyle center with sports and wellness infrastructure and recreation areas by the lake. There is a shuttle service to Kamala Beach, and owners can use the center's infrastructure free of charge. You can buy an apartment in Kamala in installment plans.
Apartment purchase savings
$ 256 722
price from developer
$ 3 038
deposit
$ 61 141
down payment
4 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
+ $ 26 638
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 283 360 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 26 638
$ 256 722
Construction Start
$ 283 360
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 672
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 139 per month (≈ +$ 25 672 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 139
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 711 per month (≈ +$ 20 538 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 711
Monthly income
12.5 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
+ $ 5 135
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 64 179. By the time of the second payment (june 06), the property price will be $ 261 857. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 5 135
$ 3 038
Deposit
$ 61 141
First Installment
8 %
Profit, %
Price growth by completition in USD
Construction stages: 4
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
$ 256 722
04.2027
Foundation
$ 261 856
+ $ 5 134
12.2027
Frame
$ 269 712
+ $ 12 990
10.2028
Interior works
$ 277 803
+ $ 21 081
12.2028
Completed
$ 283 359
+ $ 26 637
Total return:
+ $ 26 638
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 038
The total price is $ 256 722, split into 4 payments through Q4 2028. The deposit is $ 3 038. The first installment is $ 61 141 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 61 140
2
06.2027
$ 64 180
3
03.2028
$ 64 180
4
11.2028
$ 64 180
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Kamala area — the resort part of the west coast of Phuket, suitable for a long-term stay thanks to the infrastructure and proximity of tourist places. Kamala Beach is about 5 minutes' drive away. It is a sandy cove where you can swim, and there are cafes and restaurants along the shore. Surin Beach is about 10 minutes away. It is located further north and provides another option for relaxing by the water within this part of the island. Café del Mar, beach club with restaurant, music and evening program. It is about 4 minutes drive away. Kamala Market is about 17 minutes' walk away. It is a local market with fruit, ready-to-eat food and daily goods. In the same amount of time, you can walk to Phuket FantaSea, a themed complex with evening shows and entertainment. Kamala's infrastructure for everyday needs includes small shops near Vivana where you can buy water, groceries and basic goods. The complex also offers shuttle service from Mingle Crystal Lake to Kamala Beach, which provides an additional option for moving without your own transport within one resort area.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
