One-room apartment with an area of 53.51 m² — a good solution for those looking for a compact but functional format in a premium complex. The layout includes an isolated bedroom, a kitchen with an island, a sitting area and a balcony of 7.17 m². Panoramic glazing visually expands the space and opens up views of the mountains or green surroundings of the Rawai area.
The finishing uses modern materials in a light color palette, and the «smart home» system allows you to control light, curtains, climate and technology remotely through the application. The apartment is fully furnished and equipped with built-in appliances — you can move in immediately or start renting out.
The apartments are suitable for a guaranteed income program of 6% per annum for a period of 5 years with the possibility of personal residence for up to 30 days a year. This format is in demand among tourists and expats, ensuring stable loading and quick payback.
APARTMENT PURCHASE SAVINGS
$ 164 060
price from developer
$ 3 281
deposit
$ 50 858
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
+ $ 44 378
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 208 438 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 44 378
$ 164 060
Construction Start
$ 208 438
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 359
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 613 per month (≈ +$ 19 359 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 1 613
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 291 per month (≈ +$ 15 487 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 291
Monthly income
10.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 3 281
The total price is $ 164 060, split into 3 payments through Q2 2026. The deposit is $ 3 281. The first installment is $ 50 858 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 280
1
12.2025
$ 50 860
2
02.2026
$ 54 960
3
05.2026
$ 54 960
* 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
$ 164 060
09.2025
50%
$ 172 263
+ $ 8 203
01.2026
Interior works
$ 189 489
+ $ 25 429
05.2026
Completed
$ 208 438
+ $ 44 378
Итоговый доход:
+ $ 44 378
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Essence is located in the upscale part of south Phuket — Rawai district. Within a radius of several kilometers are the beaches of Nai Harn, Yanui, Kata and Karon. Chalong Pier — is only 3 km away, with excursions to the islands. Nearby are Lotus and Makro supermarkets, the best international schools (ISP, BCIS), fitness centers and cafes. Also nearby is the largest shopping center, Central Floresta, which makes the area convenient for both living and investment.
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