https://tinorainvest.com/uploads/files/67zv5f4lebz644bla68dqj58_object.webp,https://tinorainvest.com/uploads/files/67zv5f55r7l4lfsn7wv20572_object.webp,https://tinorainvest.com/uploads/files/67zv5f5oj1f700q1p820y7lt_object.webp,https://tinorainvest.com/uploads/files/67zv5f6a0c619p36x43dxm43_object.webp,https://tinorainvest.com/uploads/files/67zvc0im049ws152s0q73c14_object.webp

฿ 4 776 200

$ 146 561

Square meter:

$ 3 375

Deposit:

$ 3 069

Completion date:

Q2 2027

Ownership type:

Leasehold

Status:

Under construction

Location:

Layan, Phuket

⠀

Studio

Floor

43.4

Sqm

DESCRIPTION

Large window openings offer magnificent views of tropical greenery, park or sea, filling the space with natural light and visually expanding the area. Leasehold for 30 years, renewable. Opportunity to apply for Freehold.

APARTMENT PURCHASE SAVINGS

$ 146 561

price from developer

$ 3 069

deposit

$ 48 229

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

+ $ 58 265

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 204 826 (see the price growth chart), which will provide you with a 39.75% profit amounting to about $ 58 265

$ 146 561

Construction Start

$ 204 826

Construction Completion

39.75 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 26 234

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 2 186 per month (≈ +$ 26 234 per year). Yield ~17.9%, estimated payback period — 5.6 years.

17.9 %

Annual ROI (%)

+ $ 2 186

Monthly income

5.6 years

Payback period

Long-term rental provides a stable cash flow: about $ 1 749 per month (≈ +$ 20 988 per year). Yield ~14.3%, estimated payback period — 7 years.

14.3 %

Annual ROI (%)

+ $ 1 749

Monthly income

7 years

Payback period

INSTALLMENT PLAN IN USD

Payments: 4, deposit: 3 069

The total price is $ 146 561, split into 4 payments through Q2 2027. The deposit is $ 3 069. The first installment is $ 48 229 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 3 070

12.2025

$ 48 230

06.2026

$ 31 750

12.2026

$ 31 750

06.2027

$ 31 750

* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.

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

$ 146 561

06.2025

Foundation

$ 161 217

+ $ 14 656

12.2025

50%

$ 177 339

+ $ 30 778

12.2026

Facade

$ 195 073

+ $ 48 512

06.2027

Completed (+5%)

$ 204 827

+ $ 58 266

Итоговый доход:

+ $ 58 265

* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.

LOCATION

Layan Beach is located just a 3-minute drive from the complex. The Sunshine Beach Resort and Riding Club are within the same radius. Laguna Phuket Golf Club and the elite Laguna area can be reached in 5 minutes. Boat Avenue and Porto de Phuket shopping centers — 10 minutes away. Blue Tree Entertainment Complex and Nai Ton Beach — 15 minutes away. Phuket International Airport is 25 minutes away, providing convenient transport accessibility.