2 beds
7 floor
98.8 sqm
Apartment 98.79 sq.m. with two master bedrooms on opposite sides of the kitchen-living room — format that is rational to buy for family living or rental in the high-demand segment. Spaced bedrooms provide privacy for every resident, two bathrooms increase comfort, and a large balcony with access from both bedrooms and living room enhances the sense of space and adds liquidity. This planning solution is in demand among families and investors focused on long-term rentals, so the acquisition looks financially sustainable.
Panoramic mirror glazing reduces thermal load and optimizes cooling costs, technologies adapted to hot climates. Modern minimalism, a «smart home» system and a full workspace increase the appeal to an international audience, making the purchase competitive with the alternatives in this budget.
The infrastructure of the complex maintains high rental potential: an infinity pool, lounge and gym on the roof form the resort format, a children's pool and playground expand the target audience. Programme «Personal Management» with 70/30 allocation and possibility of accommodation without restrictions. Installment plans reduce the entry threshold, the furniture package is included, and if you pay in full, there is a 10% discount — this allows you to buy the property profitably and choose the optimal profitability strategy.
Apartment purchase savings
$ 426 580
price from developer
$ 8 532
deposit
$ 119 442
down payment
2 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
+ $ 66 120
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 492 700 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 66 120
$ 426 580
Construction Start
$ 492 700
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 455
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 621 per month (≈ +$ 55 455 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 621
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 697 per month (≈ +$ 44 364 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 697
Monthly income
9.6 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 426 580
03.2026
Frame
$ 469 238
+ $ 42 658
12.2026
Completed
$ 492 700
+ $ 66 120
Total return:
+ $ 66 120
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 8 532
The total price is $ 426 580, split into 2 payments through Q4 2026. The deposit is $ 8 532. The first installment is $ 119 442 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 8 530
1
08.2026
$ 119 440
2
12.2026
$ 298 610
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Essence is located in the upscale part of south Phuket — Rawai district. Within a radius of several kilometers are the beaches of Nai Harn, Yanui, Kata and Karon. Chalong Pier — is only 3 km away, with excursions to the islands. Nearby are Lotus and Makro supermarkets, the best international schools (ISP, BCIS), fitness centers and cafes. Also nearby is the largest shopping center, Central Floresta, which makes the area convenient for both living and investment.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
