Full apartment furnishings are included in the price. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). Ideal for earning income, investing or renting. It is possible to register ownership in a freehold - 300,000 THB for a studio and one-room apartments, 500,000 THB - two-room apartments
APARTMENT PURCHASE SAVINGS
$ 474 445
price from developer
10% • $ 47 445
Tinora discount
$ 427 000
amount due
$ 6 139
deposit
$ 186 012
down payment
3 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
+ $ 221 187
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 648 187 (see the price growth chart), which will provide you with a 51.8% profit amounting to about $ 221 187
$ 427 000
Construction Start
$ 648 187
Construction Completion
51.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 63 623
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 302 per month (≈ +$ 63 623 per year). Yield ~14.9%, estimated payback period — 6.7 years.
14.9 %
Annual ROI (%)
+ $ 5 302
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 242 per month (≈ +$ 50 898 per year). Yield ~11.9%, estimated payback period — 8.4 years.
11.9 %
Annual ROI (%)
+ $ 4 242
Monthly income
8.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 6 139
The total price is $ 427 000, split into 3 payments through Q4 2026. The deposit is $ 6 139. The first installment is $ 186 012 (44% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
08.2025
$ 186 010
2
04.2026
$ 117 420
3
12.2026
$ 117 420
* 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: 3
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
$ 427 000
09.2025
Frame
$ 512 400
+ $ 85 400
03.2026
Interior works
$ 589 260
+ $ 162 260
12.2026
Completed
$ 648 186
+ $ 221 186
Итоговый доход:
+ $ 2 21 187
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Bellevue Beachfront is in an incredibly convenient location, just a minute from Layan Beach and four minutes from Bangtao Beach. Coffee lovers will appreciate the proximity to Au Bon Pain, just 10 minutes away. Shopping and groceries can be found at Boat Avenue Mall and Villa Market, which are also just 10 minutes away. Central Porto De Phuket Mall is just 12 minutes away, while the trendy Catch Beach Club and Headstart International School are a 15-minute walk away.
OTHER UNITS IN THIS COMPLEX
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved