Ceilings over 3 meters high. Repairs and built-in furniture are included. Upholstered furniture and appliances are paid separately. Ideal for earning income, investing or renting. 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). One-room apartments are presented with a total area of 72 sq.m. up to 75 sq.m.
APARTMENT PURCHASE SAVINGS
$ 2 018 642
price from developer
$ 3 069
deposit
$ 703 457
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
+ $ 652 022
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 670 664 (see the price growth chart), which will provide you with a 32.3% profit amounting to about $ 652 022
$ 2 018 642
Construction Start
$ 2 670 664
Construction Completion
32.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 201 864
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 822 per month (≈ +$ 201 864 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 822
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 458 per month (≈ +$ 161 491 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 458
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 069
The total price is $ 2 018 642, split into 5 payments through Q4 2026. The deposit is $ 3 069. The first installment is $ 703 457 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 703 460
2
03.2026
$ 328 030
3
06.2026
$ 328 030
4
09.2026
$ 328 030
5
12.2026
$ 328 030
* 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
$ 2 018 642
06.2025
50%
$ 2 422 370
+ $ 403 728
06.2026
Interior works
$ 2 543 488
+ $ 524 846
12.2026
Completed
$ 2 670 662
+ $ 652 020
Итоговый доход:
+ $ 6 52 022
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex has a convenient location and easy access to key locations in Phuket. Five minutes away are popular Bang Tao destinations such as Boat Avenue and Porto de Phuket, where you can find supermarkets, shops and restaurants. Popular leisure and entertainment destinations are located a few minutes from the complex: Laguna, Blue Tree and Bang Tao Beach.
For families with children, an important advantage will be the proximity of an international British school, which can be reached in just 20 minutes. Medical assistance is always at hand: Bangkok Hospital (Bang Tao Clinic) is just five minutes 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