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). High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Ideal for earning income from investments or renting
APARTMENT PURCHASE SAVINGS
$ 194 819
price from developer
5.24% • $ 10 208
Apartor discount
$ 184 611
amount due
$ 3 140
deposit
$ 61 476
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
INVESTMENT STRATEGIES
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 30 709
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 225 528 (see the price growth chart), which will provide you with a 81.9% profit amounting to about $ 30 709
$ 184 611
Construction Start
$ 225 528
Construction Completion
81.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 400
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 200 per month (≈ +$ 14 400 per year). Yield ~7.8%, estimated payback period — 12.8 years.
7.8 %
Annual ROI (%)
+ $ 1 200
Monthly income
12.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 960 per month (≈ +$ 11 520 per year). Yield ~6.2%, estimated payback period — 16 years.
6.2 %
Annual ROI (%)
+ $ 960
Monthly income
16 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 140
The total price is $ 184 611, split into 4 payments through Q1 2026. The deposit is $ 3 140. The first installment is $ 61 476 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 61 480
2
12.2025
$ 40 000
3
01.2026
$ 40 000
4
03.2026
$ 40 000
* 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
$ 194 819
06.2025
Frame
$ 204 560
+ $ 9 741
09.2025
Interior works
$ 214 788
+ $ 19 969
12.2025
Completed
$ 225 527
+ $ 30 708
Итоговый доход:
+ $ 30 709
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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.
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
@Tokens Real Estate 2023
All rights reserved