High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Cabinet and upholstered furniture are paid separately (premium from a manufacturer specializing in supplies for 5* hotels in the USA and Dubai). The Edge Certificate of Compliance delivers up to 40% natural resource savings through the use of energy-efficient light sources, natural ventilation, water-efficient plumbing, underground water sources, inverter air conditioning, solar panels, and rainwater harvesting and recycling systems. 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. Interest-free installments until January 2027 are profitable and convenient (see the chart below)
APARTMENT PURCHASE SAVINGS
$ 400 869
price from developer
10% • $ 40 087
Tinora discount
$ 360 782
amount due
$ 6 139
deposit
$ 120 136
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
+ $ 85 285
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 486 154 (see the price growth chart), which will provide you with a 34.75% profit amounting to about $ 85 285
$ 360 782
Construction Start
$ 486 154
Construction Completion
34.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 282
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 690 per month (≈ +$ 56 282 per year). Yield ~15.6%, estimated payback period — 6.4 years.
15.6 %
Annual ROI (%)
+ $ 4 690
Monthly income
6.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 752 per month (≈ +$ 45 026 per year). Yield ~12.5%, estimated payback period — 8 years.
12.5 %
Annual ROI (%)
+ $ 3 752
Monthly income
8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 139
The total price is $ 360 782, split into 5 payments through Q1 2027. The deposit is $ 6 139. The first installment is $ 120 136 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
10.2025
$ 120 140
2
02.2026
$ 58 630
3
06.2026
$ 58 630
4
10.2026
$ 58 630
5
03.2027
$ 58 630
* 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
$ 400 869
03.2025
1st floor
$ 420 912
+ $ 20 043
06.2026
Facade
$ 441 958
+ $ 41 089
03.2027
Completed
$ 486 154
+ $ 85 285
Итоговый доход:
+ $ 85 285
* 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
@APARTOR Real Estate 2023
All rights reserved