3 beds
1 floor
404 sqm
Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). One-room apartments offer views of the mountains, swimming pool or golf course
Apartment purchase savings
$ 1 717 166
price from developer
$ 6 075
deposit
$ 594 934
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
+ $ 370 060
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 087 226 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 370 060
$ 1 717 166
Construction Start
$ 2 087 226
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 171 888
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 324 per month (≈ +$ 171 888 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 14 324
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 459 per month (≈ +$ 137 511 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 11 459
Monthly income
12.5 years
Payback period
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
$ 1 717 166
06.2025
Frame
$ 1 803 024
+ $ 85 858
12.2025
50%
$ 1 893 175
+ $ 176 009
06.2026
Interior works
$ 1 987 834
+ $ 270 668
12.2026
Completed
$ 2 087 226
+ $ 370 060
Total return:
+ $ 3 70 060
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 6 075
The total price is $ 1 717 166, split into 2 payments through Q4 2026. The deposit is $ 6 075. The first installment is $ 594 934 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 070
1
09.2026
$ 594 930
2
12.2026
$ 1 116 160
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Just 5 minutes to the picturesque Layan Beach and 10 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping lovers will appreciate the proximity of Porto De Phuket and Boat Avenue, which are just 10 minutes away. For outdoor activities, Blue Tree Lagoon is 15 minutes away and the prestigious Laguna Golf — is 10 minutes away. Medical assistance is available at Thalang Hospital, which is just 13 minutes' drive away, and Phuket International Airport can be reached in 25 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
