DESCRIPTION
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). Mortgage possible. All apartments are equipped with built-in furniture and modern appliances. One-room apartments are presented with a total area of 56 and 57 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 536 869
price from developer
10% • $ 53 687
Tinora discount
$ 483 182
amount due
$ 3 068
deposit
$ 93 569
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
+ $ 249 160
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 786 029 (see the price growth chart), which will provide you with a 62.68% profit amounting to about $ 249 160
$ 483 182
Construction Start
$ 786 029
Construction Completion
62.68 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 69 095
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 758 per month (≈ +$ 69 095 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 5 758
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 606 per month (≈ +$ 55 276 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 4 606
Monthly income
8.7 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
+ $ 107 374
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 96 636. By the time of the second payment (june 06), the property price will be $ 590 556. You exit the deal and assign your ownership rights, yielding a 111.1% profit of $ 107 374
$ 3 068
Deposit
$ 93 569
First Installment
111.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 068
The total price is $ 483 182, split into 5 payments through Q4 2027. The deposit is $ 3 068. The first installment is $ 93 569 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 93 570
2
06.2026
$ 96 640
3
12.2026
$ 96 640
4
06.2027
$ 96 640
5
11.2027
$ 96 640
* 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
$ 536 869
12.2025
Foundation
$ 590 556
+ $ 53 687
03.2026
Frame
$ 649 612
+ $ 112 743
03.2027
Interior works
$ 714 573
+ $ 177 704
12.2027
Completed (+10%)
$ 786 030
+ $ 249 161
Итоговый доход:
+ $ 2 49 160
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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