2 beds
2 floor
81 sqm
High-quality furniture and appliances allow you to immediately move into apartments or rent them out without additional investment. High demand for real estate rental in Rawai due to its developed infrastructure and proximity to beaches. The project was created taking into account modern standards of comfort and safety. A selection of two-room apartments with different layouts is available, ranging from 67 to 87 sq.m.
Apartment purchase savings
$ 354 626
price from developer
5% • $ 17 732
Tinora discount
$ 336 894
amount due
$ 3 040
deposit
$ 81 183
down payment
4 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
+ $ 75 446
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 430 072 (see the price growth chart), which will provide you with a 27.66% profit amounting to about $ 75 446
$ 336 894
Construction Start
$ 430 072
Construction Completion
27.66 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 33 723
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 810 per month (≈ +$ 33 723 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 2 810
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 248 per month (≈ +$ 26 978 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 248
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
$ 354 626
09.2025
Foundation
$ 372 357
+ $ 17 731
06.2026
Frame
$ 390 975
+ $ 36 349
03.2027
Completed
$ 430 072
+ $ 75 446
Total return:
+ $ 75 446
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 040
The total price is $ 336 894, split into 4 payments through Q1 2027. The deposit is $ 3 040. The first installment is $ 81 183 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
09.2026
$ 81 180
2
11.2026
$ 84 220
3
01.2027
$ 84 220
4
03.2027
$ 84 220
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the heart of southern Phuket, where all the infrastructure is literally at hand!
The area is famous for its calm atmosphere, developed infrastructure and proximity to the best beaches on the island. Nai Harn Beach is 7 minutes (3 km) from the complex, which is one of the best beaches in Phuket thanks to its crystal clear water and snow-white sand. For excursion lovers, Yanui Beach is 4-5 minutes (2 km) away, ideal for snorkeling and kayaking.
Within a 1.5 km radius are the best seafood restaurants on Rawai, such as Rawai Seafood Market and Nikita's Restaurant. Sports centers and health facilities are within a short drive, including Muay Thai lounges and SPA salons.
For families with children, international schools such as Lighthouse and BCIS Phuket are 5-14 km away.
Outdoor enthusiasts can easily access coral islands such as Bon Island
and Racha Yai Island, in just 10-15 minutes by boat from Chalong Pier. With its convenient location and developed infrastructure, this area is ideal for living, leisure and investment.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
