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

$ 244 200

Square meter:

$ 4 242

Deposit:

$ 3 140

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

$ 244 200

price from developer

$ 3 140

deposit

$ 82 330

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

+ $ 97 082

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 341 282 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 97 082

$ 244 200

Construction Start

$ 341 282

Construction Completion

71.6 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 39 072

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 3 256 per month (≈ +$ 39 072 per year). Yield ~16%, estimated payback period — 6.2 years.

16 %

Annual ROI (%)

+ $ 3 256

Monthly income

6.2 years

Payback period

Long-term rental provides a stable cash flow: about $ 2 605 per month (≈ +$ 31 258 per year). Yield ~12.8%, estimated payback period — 7.8 years.

12.8 %

Annual ROI (%)

+ $ 2 605

Monthly income

7.8 years

Payback period

INSTALLMENT PLAN IN USD

Payments: 4, deposit: 3 140

The total price is $ 244 200, split into 4 payments through Q2 2027. The deposit is $ 3 140. The first installment is $ 82 330 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 3 140

10.2025

$ 82 330

04.2026

$ 52 910

11.2026

$ 52 910

06.2027

$ 52 910

* 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

$ 244 200

06.2025

Foundation

$ 268 620

+ $ 24 420

12.2025

50%

$ 295 482

+ $ 51 282

12.2026

Facade

$ 325 030

+ $ 80 830

06.2027

Completed (+5%)

$ 341 282

+ $ 97 082

Итоговый доход:

+ $ 97 082

* 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.