1 beds
1 floor
49 sqm
The apartment of 49 m² is located on the 1st floor and includes 1 bedroom and 1 bathroom. The layout provides a combined living room with kitchen and access to a private balcony from the living area — this solution makes the space more functional and increases the attractiveness of the property for rent. Panoramic windows overlooking the pool enhance the visual value of the apartments and increase the liquidity of the property in the resort real estate segment.
The complex is located just 250 meters from the beach — proximity to the coastal zone creates stable demand for rent and maintains the potential for growth in property values. Owners can use the entire infrastructure of the complex, which increases the competitiveness of the property in the short-term and long-term rental market.
Apartments are transferred with cabinet furniture, while upholstered furniture is purchased separately — this allows the owner to independently shape the interior for the chosen strategy of use or rental. There is an installment plan with a down payment of 35%, and the leasehold and freehold ownership formats are also available, making investment entry more flexible.
Apartment purchase savings
$ 325 156
price from developer
$ 6 008
deposit
$ 107 795
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
+ $ 198 511
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 523 667 (see the price growth chart), which will provide you with a 61.05% profit amounting to about $ 198 511
$ 325 156
Construction Start
$ 523 667
Construction Completion
61.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 368
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 197 per month (≈ +$ 38 368 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 3 197
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 558 per month (≈ +$ 30 695 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 2 558
Monthly income
10.6 years
Payback period
Price growth by completition in USD
Construction stages: 5
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
$ 325 156
12.2026
50%
$ 357 672
+ $ 32 516
02.2027
Frame
$ 393 439
+ $ 68 283
05.2027
Facade
$ 432 783
+ $ 107 627
09.2027
Interior works
$ 476 061
+ $ 150 905
12.2027
Completed
$ 523 667
+ $ 198 511
Total return:
+ $ 1 98 511
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 008
The total price is $ 325 156, split into 5 payments through Q4 2027. The deposit is $ 6 008. The first installment is $ 107 795 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 010
1
08.2026
$ 107 800
2
12.2026
$ 52 840
3
04.2027
$ 52 840
4
08.2027
$ 52 840
5
12.2027
$ 52 840
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
A modern residential complex located in one of the most comfortable and green areas of the island of Phuket. Sirinat National Park — is just 1 minute away in the immediate vicinity, and the popular Bang Tao Beach can be reached in just 5 minutes. Bangkok Hospital Bang Tao Clinic is also located nearby, providing quick access to quality medical care.
Just 10 minutes away are popular leisure and shopping destinations — Boat Avenue Phuket and Porto de Phuket with the best restaurants, cafes and supermarkets. For active leisure, the Blue Tree Phuket entertainment complex is located nearby (about 20 minutes). Also a convenient advantage is the proximity to Phuket International Airport — just 30 minutes on the road, and families with children will appreciate the nearby British International School Phuket, one of the island's leading international schools.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
