1 beds
2 floor
51 sqm
Interest-free installments for 2 years (until September 2026) are profitable and convenient. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. One-room apartments are presented with a total area of 31 sq.m. up to 57 sq.m.
Apartment purchase savings
$ 202 235
price from developer
1.5% • $ 3 034
Tinora discount
$ 199 201
amount due
$ 3 004
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 93 857
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 296 092 (see the price growth chart), which will provide you with a 48.64% profit amounting to about $ 93 857
$ 199 201
Construction Start
$ 296 092
Construction Completion
48.64 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 689
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 307 per month (≈ +$ 27 689 per year). Yield ~13.9%, estimated payback period — 7.2 years.
13.9 %
Annual ROI (%)
+ $ 2 307
Monthly income
7.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 846 per month (≈ +$ 22 151 per year). Yield ~11.1%, estimated payback period — 9 years.
11.1 %
Annual ROI (%)
+ $ 1 846
Monthly income
9 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
$ 202 235
03.2025
Foundation
$ 222 458
+ $ 20 223
09.2025
Frame
$ 244 704
+ $ 42 469
03.2026
Interior works
$ 269 174
+ $ 66 939
09.2026
Completed
$ 296 091
+ $ 93 856
Total return:
+ $ 93 857
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex is located in the heart of southern Phuket, where all the infrastructure is literally at hand! Rawai Beach — just 5 minutes by car and you're already on the beach, enjoying the sea breeze and fresh seafood in cozy restaurants right on the shore. The turquoise waters of Nai Harn Beach are just a 10-minute drive away — this is one of the best beaches for swimming and relaxation in the sun. In 8 minutes you can reach the stunning Promthep Cape — best place to meet the sunset with breathtaking ocean views. For shopping, all amenities are nearby: Villa Market and Makro in Chalong — just 15 minutes and you can stock up on everything you need. The International School of Phuket (ISP) is a 7-minute drive away, offering quality education in the British system for children aged 2 to 12 years.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
