The apartments are fully furnished and equipped with household appliances, allowing you to move in or rent out immediately without additional costs. Excellent layout with clear zoning for leisure and work. The bathroom is decorated in a modern minimalist style, equipped with a rain shower, built-in storage systems and designer lighting
APARTMENT PURCHASE SAVINGS
$ 161 102
price from developer
10% • $ 16 110
Tinora discount
$ 144 992
amount due
$ 6 137
deposit
$ 37 360
down payment
5 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
+ $ 63 072
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 224 174 (see the price growth chart), which will provide you with a 54.61% profit amounting to about $ 63 072
$ 144 992
Construction Start
$ 224 174
Construction Completion
54.61 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 779
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 982 per month (≈ +$ 23 779 per year). Yield ~16.4%, estimated payback period — 6.1 years.
16.4 %
Annual ROI (%)
+ $ 1 982
Monthly income
6.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 585 per month (≈ +$ 19 023 per year). Yield ~13.1%, estimated payback period — 7.6 years.
13.1 %
Annual ROI (%)
+ $ 1 585
Monthly income
7.6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 32 221
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 43 498. By the time of the second payment (may 05), the property price will be $ 177 213. You exit the deal and assign your ownership rights, yielding a 74.1% profit of $ 32 221
$ 6 137
Deposit
$ 37 360
First Installment
74.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 137
The total price is $ 144 992, split into 5 payments through Q2 2028. The deposit is $ 6 137. The first installment is $ 37 360 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
08.2025
$ 37 360
2
05.2026
$ 25 370
3
01.2027
$ 25 370
4
09.2027
$ 25 370
5
06.2028
$ 25 370
* 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
$ 161 102
12.2025
Foundation
$ 177 212
+ $ 16 110
03.2027
50%
$ 194 933
+ $ 33 831
06.2028
Completed
$ 224 173
+ $ 63 071
Итоговый доход:
+ $ 63 072
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 5-minute leisurely walk from the beautiful Kamala Beach. If you want to immerse yourself in the atmosphere of a beach holiday, the famous Cafe Del Mar is 5 minutes away or 10 minutes on foot. For family fun and activities, the vibrant Phuket FantaSea — park is located nearby, just 5 minutes by car. Shopping and nightlife lovers will appreciate the proximity to Jungceylon Mall and the busy Bangla Road in Patong, which can be reached in 15-20 minutes by car. Just a 10-minute drive from the complex is the luxurious Blue Tree shopping and entertainment center, and the prestigious Boat Avenue shopping center is a 15-minute drive 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