3 beds
5 floor
286 sqm
The penthouse of 286 sq.m. is located on the fifth floor and includes three bedrooms and three bathrooms. Each bedroom has direct access to its own bathroom, making the layout convenient for multiple people or guests to share. The windows offer sea views, while the spacious terrace and second level with its own swimming pool and seating area significantly expand the functionality of the property and create additional opportunities for personal use.
The property is just two minutes' drive from Bang Tao Beach. Management is carried out by Banyan Living, and the design is guaranteed for a period of five years. The price includes only cabinet furniture, while soft furniture is purchased separately, which allows you to create the interior in accordance with personal preferences without the need to adapt to a ready-made design solution. An additional benefit is membership in the Sanctuary program, which provides discounts and special benefits.
There is a flexible payment system with a down payment of 20%, as well as the possibility of issuing installments after completion of construction for 1, 3 or 5 years, which allows you to more effectively distribute the financial burden. Such apartments will be of interest to investors who want to receive passive income and at the same time have the opportunity to come on vacation.
Apartment purchase savings
$ 3 078 283
price from developer
$ 30 041
deposit
$ 585 616
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
+ $ 319 404
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 397 687 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 319 404
$ 3 078 283
Construction Start
$ 3 397 687
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 400 177
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 33 348 per month (≈ +$ 400 177 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 33 348
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 26 678 per month (≈ +$ 320 141 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 26 678
Monthly income
9.6 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
+ $ 92 348
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 615 657. By the time of the second payment (march 03), the property price will be $ 3 170 631. You exit the deal and assign your ownership rights, yielding a 15% profit of $ 92 348
$ 30 041
Deposit
$ 585 616
First Installment
15 %
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
$ 3 078 283
07.2027
Foundation
$ 3 170 631
+ $ 92 348
12.2027
50%
$ 3 234 044
+ $ 155 761
06.2028
Facade
$ 3 331 065
+ $ 252 782
12.2028
Completed
$ 3 397 686
+ $ 319 403
Total return:
+ $ 3 19 404
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 30 041
The total price is $ 3 078 283, split into 5 payments through Q4 2028. The deposit is $ 30 041. The first installment is $ 585 616 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 040
1
08.2026
$ 585 620
2
03.2027
$ 615 660
3
10.2027
$ 615 660
4
05.2028
$ 615 660
5
11.2028
$ 615 660
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Laguna Beach Residences Bayside is located 2 minutes' drive from Bang Tao Beach and Rava Beach Club. Phuket International Airport is about 30 minutes' drive away.
Boat Avenue Mall is 6 minutes' drive away, 7 minutes' — Laguna Golf Phuket. The location provides quick access to the beach, leisure, shopping and golf infrastructure.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
