1 beds
3 floor
42 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. 10% discount available on full payment. The apartment is rented in a fine finish. Set of upholstered furniture, appliances and designer finishes - paid separately
Apartment purchase savings
$ 175 378
price from developer
5% • $ 8 769
Tinora discount
$ 166 609
amount due
$ 3 004
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 81 393
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 256 771 (see the price growth chart), which will provide you with a 54.12% profit amounting to about $ 81 393
$ 166 609
Construction Start
$ 256 771
Construction Completion
54.12 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 825
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 985 per month (≈ +$ 23 825 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 1 985
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 588 per month (≈ +$ 19 060 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 1 588
Monthly income
8.7 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
$ 175 378
03.2025
Foundation
$ 192 916
+ $ 17 538
09.2025
Frame
$ 212 208
+ $ 36 830
03.2026
Interior works
$ 233 429
+ $ 58 051
09.2026
Completed
$ 256 772
+ $ 81 394
Total return:
+ $ 81 393
* 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
