https://tinorainvest.com/uploads/files/67zv5gpdnw28rz93cvx3aml0_object.webp,https://tinorainvest.com/uploads/files/67zv5gpu06suvd1gh529v441_object.webp,https://tinorainvest.com/uploads/files/67zvc0ynqy7vd2lfc89u742a_object.webp

฿ 9 599 888

$ 301 371

Square meter:

$ 3 991

Deposit:

$ 3 139

Completion date:

Q2 2027

Ownership type:

Leasehold

Status:

Under construction

Location:

Layan, Phuket

Beds

Floor

75.5

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

$ 301 371

price from developer

$ 3 139

deposit

$ 102 342

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

+ $ 119 811

The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 421 182 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 119 811

$ 301 371

Construction Start

$ 421 182

Construction Completion

71.6 %

Profit, %

Rental Income

Annual income

Long-term and short-term rentals

Annual income

+ $ 48 219

Daily

Long-term

Short-term rental provides a stable cash flow: about $ 4 018 per month (≈ +$ 48 219 per year). Yield ~16%, estimated payback period — 6.2 years.

16 %

Annual ROI (%)

+ $ 4 018

Monthly income

6.2 years

Payback period

Long-term rental provides a stable cash flow: about $ 3 215 per month (≈ +$ 38 575 per year). Yield ~12.8%, estimated payback period — 7.8 years.

12.8 %

Annual ROI (%)

+ $ 3 215

Monthly income

7.8 years

Payback period

INSTALLMENT PLAN IN USD

Payments: 4, deposit: 3 139

The total price is $ 301 371, split into 4 payments through Q2 2027. The deposit is $ 3 139. The first installment is $ 102 342 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.

Deposit

$ 3 140

10.2025

$ 102 340

04.2026

$ 65 300

11.2026

$ 65 300

06.2027

$ 65 300

* 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

$ 301 371

06.2025

Foundation

$ 331 508

+ $ 30 137

12.2025

50%

$ 364 659

+ $ 63 288

12.2026

Facade

$ 401 125

+ $ 99 754

06.2027

Completed (+5%)

$ 421 181

+ $ 119 810

Итоговый доход:

+ $ 1 19 811

* 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.