3 beds
6 floor
120.5 sqm
3 bedroom apartment of 120.50 m² in Vivana in Kamala is suitable for a family for their own living and an investor who is considering long-term rental in Phuket. The two master bedrooms are located in opposite parts of the apartment and have their own bathrooms, giving residents more personal space. The third room can be used as a nursery, a remote work office or a guest bedroom. A spacious kitchen-living room unites the common area, and a large balcony overlooking the pool adds space for outdoor relaxation. The apartment is transferred with finished finishing and cabinet furniture, the rest of the furniture package can be purchased from the developer separately. Residents will enjoy swimming pools, fitness, coworking, sauna, steam room, laundry, jacuzzi, playground and animal area. Nearby is Mingle Crystal Lake, a center for sports, wellness and recreation by the lake. There is a shuttle service to Kamala Beach, and owners can use its infrastructure for free. You can buy an apartment in Kamala in installment plans.
Apartment purchase savings
$ 521 713
price from developer
$ 9 118
deposit
$ 121 309
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
+ $ 54 133
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 575 846 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 54 133
$ 521 713
Construction Start
$ 575 846
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 52 171
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 348 per month (≈ +$ 52 171 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 4 348
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 478 per month (≈ +$ 41 737 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 478
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
+ $ 10 434
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 130 427. By the time of the second payment (june 06), the property price will be $ 532 147. You exit the deal and assign your ownership rights, yielding a 8% profit of $ 10 434
$ 9 118
Deposit
$ 121 309
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
$ 521 713
04.2027
Foundation
$ 532 147
+ $ 10 434
12.2027
Frame
$ 548 111
+ $ 26 398
10.2028
Interior works
$ 564 554
+ $ 42 841
12.2028
Completed
$ 575 845
+ $ 54 132
Total return:
+ $ 54 133
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 9 118
The total price is $ 521 713, split into 4 payments through Q4 2028. The deposit is $ 9 118. The first installment is $ 121 309 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 120
1
10.2026
$ 121 310
2
06.2027
$ 130 430
3
03.2028
$ 130 430
4
11.2028
$ 130 430
* 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
