High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid separately. Interest-free installments for 2 years (until December 2026) are profitable and convenient. Ideal for earning income, investing or renting
APARTMENT PURCHASE SAVINGS
$ 509 040
price from developer
10% • $ 50 904
Tinora discount
$ 458 136
amount due
$ 3 069
deposit
$ 157 279
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
+ $ 109 701
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 618 741 (see the price growth chart), which will provide you with a 35.06% profit amounting to about $ 109 701
$ 458 136
Construction Start
$ 618 741
Construction Completion
35.06 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 893
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 658 per month (≈ +$ 55 893 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 658
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 726 per month (≈ +$ 44 714 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 726
Monthly income
10.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 069
The total price is $ 458 136, split into 5 payments through Q4 2026. The deposit is $ 3 069. The first installment is $ 157 279 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 157 280
2
03.2026
$ 74 450
3
06.2026
$ 74 450
4
09.2026
$ 74 450
5
12.2026
$ 74 450
* 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
$ 509 040
03.2025
Foundation
$ 534 492
+ $ 25 452
12.2025
Frame
$ 561 217
+ $ 52 177
03.2026
Interior works
$ 589 278
+ $ 80 238
12.2026
Completed (+5%)
$ 618 742
+ $ 109 702
Итоговый доход:
+ $ 1 09 701
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
In just 10-15 minutes by car you can reach the Laguna Phuket complex and the magnificent Bang Tao Beach. This luxurious beach stretches for 7 kilometers in an open bay, allowing you to enjoy breathtaking sea views. Bang Tao is ideal for swimming and pleasant walks at dawn or sunset.
Blue Tree Phuket – is also a 10-15 minute drive away, with a water park and restaurants, Boat Avenue Mall, and the popular beach clubs Maya Beach Club and Xana Beach Club. If you love golf or are looking for an international school for your children, you can reach Blue Canyon Golf and UWC International School in just 25-30 minutes.
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