https://tinorainvest.com/uploads/files/67zv5go7l2j6krx3z77jf534_object.webp,https://tinorainvest.com/uploads/files/67zv5gopoe5ee09uw3lmg0w9_object.webp,https://tinorainvest.com/uploads/files/67zvc0xwe74m82b7p77fld63_object.webp

฿ 7 777 777

$ 238 750

Square meter:

$ 4 147

Deposit:

$ 3 070

Completion date:

Q2 2027

Ownership type:

Leasehold

Status:

Under construction

Location:

Layan, Phuket

Beds

Floor

57.6

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

$ 238 750

price from developer

$ 3 070

deposit

$ 80 492

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

+ $ 94 916

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 333 666 (see the price growth chart), which will provide you with a 39.76% profit amounting to about $ 94 916

$ 238 750

Construction Start

$ 333 666

Construction Completion

39.76 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 38 439

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 3 203 per month (≈ +$ 38 439 per year). Yield ~16.1%, estimated payback period — 6.2 years.

16.1 %

Annual ROI (%)

+ $ 3 203

Monthly income

6.2 years

Payback period

Long-term rental provides a stable cash flow: about $ 2 563 per month (≈ +$ 30 751 per year). Yield ~12.9%, estimated payback period — 7.8 years.

12.9 %

Annual ROI (%)

+ $ 2 563

Monthly income

7.8 years

Payback period

INSTALLMENT PLAN IN USD

Payments: 4, deposit: 3 070

The total price is $ 238 750, split into 4 payments through Q2 2027. The deposit is $ 3 070. The first installment is $ 80 492 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 3 070

12.2025

$ 80 490

06.2026

$ 51 730

12.2026

$ 51 730

06.2027

$ 51 730

* 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

$ 238 750

06.2025

Foundation

$ 262 625

+ $ 23 875

12.2025

50%

$ 288 888

+ $ 50 138

12.2026

Facade

$ 317 777

+ $ 79 027

06.2027

Completed (+5%)

$ 333 666

+ $ 94 916

Итоговый доход:

+ $ 94 916

* 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.