3 beds
7 floor
120.5 sqm
Penthouse with an area of 120.50 sq. m on the 7th floor includes two master bedrooms located in opposite parts of the property, thereby creating a high level of privacy for residents. The guest bedroom can be used as a children's or work office, which expands use cases and makes the layout flexible for different tasks. Two master bedrooms have access to bathrooms, and a spacious terrace and view of the pool expand the living space and make the facility more attractive. The property is located 5 minutes drive from Kamala Beach.
The purchase at the current stage is accompanied by an Early Bird promotion with a discount and furniture as a gift, which reduces the amount of investment and speeds up the launch of the rental. There is also a standard 5 per cent discount, and installments with a down payment of 25 per cent make the purchase more flexible in terms of capital allocation.
The complex is implemented according to the principle «city within the complex»: the territory includes swimming pools, a gym, a coworking space, a spa, a laundry, a jacuzzi, a children's playground and an animal area. Residents have a shuttle service from Mingle Crystal Lake to Kamala Beach, and are also provided with free access to Mingle Crystal Lake's infrastructure, thereby expanding the range of available services. The use of environmentally friendly materials meets current market requirements and improves the quality of the living environment. The format will be of interest to families for their own residence or long-term rental due to the functional layout.
Apartment purchase savings
$ 535 060
price from developer
6.7% • $ 35 956
Tinora discount
$ 499 104
amount due
$ 9 221
deposit
$ 115 554
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
+ $ 55 518
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 590 578 (see the price growth chart), which will provide you with a 18.33% profit amounting to about $ 55 518
$ 499 104
Construction Start
$ 590 578
Construction Completion
18.33 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 57 397
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 783 per month (≈ +$ 57 397 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 4 783
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 826 per month (≈ +$ 45 918 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 3 826
Monthly income
10.9 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
+ $ 46 658
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 124 775. By the time of the second payment (april 04), the property price will be $ 545 762. You exit the deal and assign your ownership rights, yielding a 37.4% profit of $ 46 658
$ 9 221
Deposit
$ 115 554
First Installment
37.4 %
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
$ 535 060
04.2027
Foundation
$ 545 761
+ $ 10 701
12.2027
Frame
$ 562 134
+ $ 27 074
10.2028
Interior works
$ 578 998
+ $ 43 938
12.2028
Completed
$ 590 578
+ $ 55 518
Total return:
+ $ 55 518
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 9 221
The total price is $ 499 104, split into 4 payments through Q4 2028. The deposit is $ 9 221. The first installment is $ 115 554 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 220
1
07.2026
$ 115 550
2
04.2027
$ 124 780
3
02.2028
$ 124 780
4
12.2028
$ 124 780
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Vivana is located 5 minutes' drive from Kamala Beach and 10 minutes' drive from Surin Beach, providing quick access to key beaches and making the location convenient for relaxation and short-term accommodation. Cafe del Mar is a 4-minute drive away and complements the location with a popular leisure destination.
Kamala Market is a 15-minute walk away, and Phuket FantaSea is just as long. There are shops and basic infrastructure around the complex for everyday needs. Additionally, there is a transfer to Mingle Crystal Lake, which expands recreational opportunities and increases the attractiveness of the complex.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
