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. 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
$ 805 809
price from developer
5.24% • $ 42 225
Apartor discount
$ 763 584
amount due
$ 3 139
deposit
$ 264 114
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
+ $ 127 015
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 932 824 (see the price growth chart), which will provide you with a 81.9% profit amounting to about $ 127 015
$ 763 584
Construction Start
$ 932 824
Construction Completion
81.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 59 560
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 963 per month (≈ +$ 59 560 per year). Yield ~7.8%, estimated payback period — 12.8 years.
7.8 %
Annual ROI (%)
+ $ 4 963
Monthly income
12.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 971 per month (≈ +$ 47 648 per year). Yield ~6.2%, estimated payback period — 16 years.
6.2 %
Annual ROI (%)
+ $ 3 971
Monthly income
16 years
Payback period
The total price is $ 763 584, split into 4 payments through Q1 2026. The deposit is $ 3 139. The first installment is $ 264 114 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 264 110
2
12.2025
$ 165 440
3
01.2026
$ 165 440
4
03.2026
$ 165 440
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 805 809
06.2025
Frame
$ 846 099
+ $ 40 290
09.2025
Interior works
$ 888 404
+ $ 82 595
12.2025
Completed
$ 932 824
+ $ 127 015
Итоговый доход:
+ $ 1 27 015
* 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.