1 beds
7 floor
53.6 sqm
One-room apartment with an area of 53.6 m² on the 7th floor overlooking the river — this is a premium format in Sun Hills Lakeside Phuket, which shows maximum liquidity and demand among tenants. The spacious bedroom, separate living area and balcony with front water views create a residential format that is significantly more attractive than standard studios. The panoramic view strengthens the segment of the property and allows you to count on a higher rental rate and an increase in cost by the time construction is completed.
The location of the complex creates a steady flow of demand: Layan Beach — 7 minutes, 5 minutes to the highway, and there is also a shuttle to the beach and Porto de Phuket, which makes the property convenient for living and attractive for daily rent. With hypermarkets, international schools, golf courses and beach clubs, Bang Tao district guarantees year-round occupancy and high resale liquidity.
Financial conditions allow the investor to choose the most profitable strategy: installment plans until the end of construction, and the investor also independently chooses whether to purchase a package of furniture — this makes it possible to flexibly manage the budget and delivery strategy of the facility.
Apartment purchase savings
$ 250 920
price from developer
$ 6 080
deposit
$ 69 196
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
+ $ 39 552
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 290 472 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 39 552
$ 250 920
Construction Start
$ 290 472
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 117
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 093 per month (≈ +$ 25 117 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 2 093
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 674 per month (≈ +$ 20 094 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 674
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 250 920
12.2025
Facade
$ 263 466
+ $ 12 546
06.2026
Interior works
$ 276 639
+ $ 25 719
09.2026
Completed
$ 290 471
+ $ 39 551
Total return:
+ $ 39 552
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 080
The total price is $ 250 920, split into 5 payments through Q3 2027. The deposit is $ 6 080. The first installment is $ 69 196 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 080
1
09.2026
$ 69 200
2
12.2026
$ 43 910
3
03.2027
$ 43 910
4
06.2027
$ 43 910
5
09.2027
$ 43 910
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The popular Bang Tao Beach is just a 5-7 minute drive away, and golf lovers can quickly reach the Laguna Golf Club. For shopping and entertainment, Porto de Phuket shopping center is 10 minutes away. Kindergartens are 10-20 minutes away, and schools such as UWC Thailand and British International School are about 20-30 minutes by car. Laguna area with walking areas and lakes — only 15-20 minutes by car.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
