1 beds
4 floor
30 sqm
Apartment with an area of 30 sq. m on the 4th floor include one bedroom and one bathroom, while even in a compact area full zoning is implemented, which makes the space more convenient for everyday living compared to studios. The presence of a balcony increases usable space and adds functionality for tenants. The view of the courtyard and pool creates a more popular accommodation format and maintains stable demand. The property is located 5 minutes drive from Kamala Beach.
The purchase at the current stage is accompanied by an Early Bird promotion with a discount and furniture as a gift, which reduces the amount of investment and speeds up the launch of the rental. There is also a standard 5 per cent discount, and installments with a down payment of 25 per cent make the purchase more flexible in terms of capital allocation.
The complex is implemented according to the principle «city within the complex»: the territory includes swimming pools, a gym, a coworking space, a spa, a laundry, a jacuzzi, a children's playground and an animal area. Residents have a shuttle service from Mingle Crystal Lake to Kamala Beach, and are also provided with free access to Mingle Crystal Lake's infrastructure, thereby expanding the range of available services. The use of environmentally friendly materials meets current market requirements and improves the quality of the living environment. The format will be interesting for living as one person or a couple due to its functional layout.
Apartment purchase savings
$ 123 918
price from developer
7.4% • $ 9 195
Tinora discount
$ 114 723
amount due
$ 3 004
deposit
$ 25 676
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
+ $ 12 858
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 136 776 (see the price growth chart), which will provide you with a 19.22% profit amounting to about $ 12 858
$ 114 723
Construction Start
$ 136 776
Construction Completion
19.22 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 914
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 243 per month (≈ +$ 14 914 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 1 243
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 994 per month (≈ +$ 11 931 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 994
Monthly income
9.6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 11 673
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 28 680. By the time of the second payment (may 05), the property price will be $ 126 396. You exit the deal and assign your ownership rights, yielding a 40.7% profit of $ 11 673
$ 3 004
Deposit
$ 25 676
First Installment
40.7 %
Profit, %
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
$ 123 918
04.2027
Foundation
$ 126 396
+ $ 2 478
12.2027
Frame
$ 130 188
+ $ 6 270
10.2028
Interior works
$ 134 094
+ $ 10 176
12.2028
Completed
$ 136 776
+ $ 12 858
Total return:
+ $ 12 858
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 004
The total price is $ 114 723, split into 4 payments through Q4 2028. The deposit is $ 3 004. The first installment is $ 25 676 (22% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 25 680
2
05.2027
$ 28 680
3
02.2028
$ 28 680
4
12.2028
$ 28 680
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Vivana is located 5 minutes' drive from Kamala Beach and 10 minutes' drive from Surin Beach, providing quick access to key beaches and making the location convenient for relaxation and short-term accommodation. Cafe del Mar is a 4-minute drive away and complements the location with a popular leisure destination.
Kamala Market is a 15-minute walk away, and Phuket FantaSea is just as long. There are shops and basic infrastructure around the complex for everyday needs. Additionally, there is a transfer to Mingle Crystal Lake, which expands recreational opportunities and increases the attractiveness of the complex.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
