Cabinet furniture included, upholstered paid separately (premium from a manufacturer specializing in supplies for 5* hotels in the USA and Dubai). All apartment owners automatically join the Layan Verde and Layan Green Park loyalty program and receive gold member status and additional discounts from partners. Priority Check In, discount with Best Available Rate on all room categories when booking your holiday in Layan Verde and Layan Green Park, discount on spa services, in all restaurants, bars of the complex, Room Service, transfer services. Low-E Glass energy-saving technologies save up to 40% on electricity and water consumption. A variety of lighting scenarios are possible due to the large number of light sources. Smart home - remote control simplifies the use of household items and increases the level of comfort for guests. Interest-free installments until October 2025 are profitable and convenient (see the chart below). Interest-free installments until October 2025 are profitable and convenient (see the chart below). The three-room apartment is presented with a total area of 148.20 sq.m., 166.29 sq.m. with a terrace and access to the main pool, 148.20 sq.m. with underground parking, terrace and private pool
$ 500 092
price from developer
5.24% • $ 26 205
Tinora discount
$ 473 887
amount due
$ 3 069
deposit
$ 139 096
down payment
4 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 78 827
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 578 919 (see the price growth chart), which will provide you with a 22.16% profit amounting to about $ 78 827
$ 473 887
Construction Start
$ 578 919
Construction Completion
22.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 57 814
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 818 per month (≈ +$ 57 814 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 818
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 854 per month (≈ +$ 46 251 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 854
Monthly income
10.2 years
Payback period
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
$ 500 092
06.2025
Frame
$ 525 097
+ $ 25 005
09.2025
Interior works
$ 551 352
+ $ 51 260
12.2025
Completed
$ 578 920
+ $ 78 828
Итоговый доход:
+ $ 78 827
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Bang Tao Beach is located just 2 minutes by shuttle. Its length is 7 km, making it one of the longest beaches in Phuket. The beach is suitable for swimming and walking. Laguna can be reached in 2 minutes, the water park — in 10 minutes, the airport — in 20 minutes, the pier and Robinson shopping center — in 25 minutes, and Phuket Town — in 40 minutes.
Layan Beach is located 700 m from the complex. Located in the picturesque northern part of Bang Tao, famous for its cassowary trees and magnificent landscapes. This corner of the island creates the perfect atmosphere for relaxation and relaxation.
You can explore the location of the area in more detail on the map below.