3 beds
3 floor
93 sqm
Apartment purchase savings
$ 438 223
price from developer
5% • $ 21 911
Tinora discount
$ 416 312
amount due
$ 3 039
deposit
$ 101 037
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
+ $ 21 911
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 460 134 (see the price growth chart), which will provide you with a 10.53% profit amounting to about $ 21 911
$ 416 312
Construction Start
$ 460 134
Construction Completion
10.53 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 631
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 469 per month (≈ +$ 41 631 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 3 469
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 775 per month (≈ +$ 33 305 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 775
Monthly income
12.5 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 438 223
12.2026
Completed
$ 460 134
+ $ 21 911
Total return:
+ $ 21 911
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 3 039
The total price is $ 416 312, split into 2 payments through Q4 2026. The deposit is $ 3 039. The first installment is $ 101 037 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
09.2026
$ 101 040
2
12.2026
$ 312 240
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bang Tao — a developed area on the west coast of Phuket where beach holidays are combined with infrastructure for everyday life. Bang Tao Beach — is about 5 minutes away: it has a long sandy coastline with cafes, restaurants and beach clubs. The Bang Tao infrastructure allows you to solve everyday problems close to home: Boat Avenue and Porto de Phuket — about 5 minutes, there are supermarkets, cafes, restaurants, shops and services. Villa Market is suitable for buying imported products, and HomePro — home goods. International schools are available for families with children: up to The Waldorf Phuket — about 8 minutes, up to HeadStart International School Cherngtalay — about 10 minutes. Medical assistance is available at Bangkok Hospital Clinic Bang Tao and takes approximately 5–10 minutes to travel. For family leisure, Blue Tree Phuket — complex with water activities and sports areas is located nearby. Phuket International Airport is approximately 30–35 minutes away. The Bang Tao area is convenient because the sea, schools, shops, medicine and leisure are located in the same part of the island.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
