1 beds
5 floor
57 sqm
The apartment has an area of 57 m² located on the 5th floor of the complex on the first coastline —only 2 minutes walk to the sea. The layout includes a spacious living room with kitchen, separate bedroom and 1 bathroom, making the property suitable for one person or couple. The view of the city from the top floor increases the liquidity of the property and increases its attractiveness in the market. The object is transferred with fully equipped furniture and appliances, so the buyer receives a ready-made solution for use without additional investments in equipment.
The infrastructure of the complex includes a SPA with a sauna, swimming pools, a restaurant, a bar, a beach club, a children's club and a playground, which expands the range of available scenarios for using the facility and increases the overall level of interest in the complex on the part of buyers. The hotel is managed, which ensures professional service and a stable level of operation of the complex, which is important for maintaining the quality of the facility and maintaining its investment attractiveness over time.
For buyers, installment plans are available with a down payment of 20%, which reduces the amount of initial investment upon purchase. There is also an installment plan after construction is completed, so that the buyer can manage the financial burden more flexibly. An additional advantage is the guarantees: 5 years for the building structure and 2 years for the remaining components. All buyers become members of the Banyan Group membership and receive invitations to events and discounts on services, which adds additional privileges to property owners and increases the value of owning real estate in the long term.
Apartment purchase savings
$ 545 194
price from developer
$ 3 085
deposit
$ 105 953
down payment
5 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
+ $ 86 296
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 631 490 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 86 296
$ 545 194
Construction Start
$ 631 490
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 966
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 997 per month (≈ +$ 71 966 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 5 997
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 798 per month (≈ +$ 57 572 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 4 798
Monthly income
9.5 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
+ $ 27 259
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 109 039. By the time of the second payment (january 01), the property price will be $ 572 453. You exit the deal and assign your ownership rights, yielding a 25% profit of $ 27 259
$ 3 085
Deposit
$ 105 953
First Installment
25 %
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
$ 545 194
06.2027
Foundation
$ 572 454
+ $ 27 260
01.2028
50%
$ 601 077
+ $ 55 883
11.2028
Interior works
$ 613 099
+ $ 67 905
01.2029
Completed
$ 631 492
+ $ 86 298
Total return:
+ $ 86 296
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 085
The total price is $ 545 194, split into 5 payments through Q4 2028. The deposit is $ 3 085. The first installment is $ 105 953 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 090
1
06.2026
$ 105 950
2
01.2027
$ 109 040
3
09.2027
$ 109 040
4
05.2028
$ 109 040
5
12.2028
$ 109 040
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Garrya is located on the first line of Bang Tao Beach — the road to the sea takes just 2 minutes on foot. The location combines direct access to the beach with developed resort infrastructure and is suitable for both recreation and accommodation.
Along the coast of Bang Tao are numerous beach clubs, bars and restaurants. Laguna Golf Phuket is a 15-minute drive away, and Phuket International Airport is about 40 minutes away by car.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
