2 beds
5 floor
50.5 sqm
Apartment in 1 Bedroom Plus format with an area of 50.50 m² in Vivana in Kamala is designed to accommodate a couple or family with a child who value a separate room in addition to the main bedroom. The sleeping areas are in different parts of the layout, the bathroom is located in the main bedroom, and the second room can be used as a nursery, office or guest room. The kitchen-living room forms a common area, and the balcony overlooking the garden adds a place to relax. Compared to a 1-bedroom apartment, this format provides more options for different scenarios, while a 2-bedroom apartment remains more compact and budget-friendly. The apartment is transferred with finishing and cabinet furniture, the rest of the furniture package can be purchased from the developer separately. The complex includes swimming pools, fitness, coworking, sauna, steam room, laundry, jacuzzi, playground, animal area and recreation spaces. Residents have access to transfers from Mingle Crystal Lake to Kamala Beach and free use of its infrastructure. You can buy an apartment in Phuket in installment plans. For investors, the format is suitable for long-term rental.
Apartment purchase savings
$ 235 161
price from developer
$ 3 038
deposit
$ 55 753
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
+ $ 24 401
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 259 562 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 24 401
$ 235 161
Construction Start
$ 259 562
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 516
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 960 per month (≈ +$ 23 516 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 960
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 568 per month (≈ +$ 18 813 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 568
Monthly income
12.5 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
+ $ 4 704
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 58 791. By the time of the second payment (june 06), the property price will be $ 239 865. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 4 704
$ 3 038
Deposit
$ 55 753
First Installment
8 %
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
$ 235 161
04.2027
Foundation
$ 239 864
+ $ 4 703
12.2027
Frame
$ 247 060
+ $ 11 899
10.2028
Interior works
$ 254 472
+ $ 19 311
12.2028
Completed
$ 259 561
+ $ 24 400
Total return:
+ $ 24 401
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 038
The total price is $ 235 161, split into 4 payments through Q4 2028. The deposit is $ 3 038. The first installment is $ 55 753 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 040
1
10.2026
$ 55 750
2
06.2027
$ 58 790
3
03.2028
$ 58 790
4
12.2028
$ 58 790
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Kamala area — the resort part of the west coast of Phuket, suitable for a long-term stay thanks to the infrastructure and proximity of tourist places. Kamala Beach is about 5 minutes' drive away. It is a sandy cove where you can swim, and there are cafes and restaurants along the shore. Surin Beach is about 10 minutes away. It is located further north and provides another option for relaxing by the water within this part of the island. Café del Mar, beach club with restaurant, music and evening program. It is about 4 minutes drive away. Kamala Market is about 17 minutes' walk away. It is a local market with fruit, ready-to-eat food and daily goods. In the same amount of time, you can walk to Phuket FantaSea, a themed complex with evening shows and entertainment. Kamala's infrastructure for everyday needs includes small shops near Vivana where you can buy water, groceries and basic goods. The complex also offers shuttle service from Mingle Crystal Lake to Kamala Beach, which provides an additional option for moving without your own transport within one resort area.
Source: Exclusive 3D Aerial Photography of the «Kamala» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
