3 beds
3 floor
122 sqm
High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid separately. Interest-free installments for 2 years (until December 2026) are profitable and convenient. Ideal for earning income, investing or renting
Apartment purchase savings
$ 503 728
price from developer
10% • $ 50 372
Tinora discount
$ 453 356
amount due
$ 3 037
deposit
$ 155 638
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
+ $ 108 557
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 612 285 (see the price growth chart), which will provide you with a 35.06% profit amounting to about $ 108 557
$ 453 356
Construction Start
$ 612 285
Construction Completion
35.06 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 45 381
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 782 per month (≈ +$ 45 381 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 3 782
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 025 per month (≈ +$ 36 305 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 025
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
$ 503 728
03.2025
Foundation
$ 528 914
+ $ 25 186
12.2025
Frame
$ 555 360
+ $ 51 632
03.2026
Interior works
$ 583 128
+ $ 79 400
12.2026
Completed
$ 612 284
+ $ 108 556
Total return:
+ $ 1 08 557
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 3 037
The total price is $ 453 356, split into 2 payments through Q4 2026. The deposit is $ 3 037. The first installment is $ 155 638 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
09.2026
$ 155 640
2
12.2026
$ 294 680
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
In just 10-15 minutes by car you can reach the Laguna Phuket complex and the magnificent Bang Tao Beach. This luxurious beach stretches for 7 kilometers in an open bay, allowing you to enjoy breathtaking sea views. Bang Tao is ideal for swimming and pleasant walks at dawn or sunset.
Blue Tree Phuket – is also a 10-15 minute drive away, with a water park and restaurants, Boat Avenue Mall, and the popular beach clubs Maya Beach Club and Xana Beach Club. If you love golf or are looking for an international school for your children, you can reach Blue Canyon Golf and UWC International School in just 25-30 minutes.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
