When paying 100%, a 10% discount is provided. Built-in cabinet furniture (upholstered furniture and appliances are purchased separately). Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until October 2025, profitable and convenient (see chart below). One-room apartments are presented with a total area of 32 to 64 sq.m.
APARTMENT PURCHASE SAVINGS
$ 168 193
price from developer
5% • $ 8 409
Tinora discount
$ 159 784
amount due
$ 3 069
deposit
$ 36 876
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
+ $ 26 512
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 194 705 (see the price growth chart), which will provide you with a 21.86% profit amounting to about $ 26 512
$ 159 784
Construction Start
$ 194 705
Construction Completion
21.86 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 287
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 024 per month (≈ +$ 24 287 per year). Yield ~15.2%, estimated payback period — 6.6 years.
15.2 %
Annual ROI (%)
+ $ 2 024
Monthly income
6.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 619 per month (≈ +$ 19 430 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 619
Monthly income
8.2 years
Payback period
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
$ 168 193
06.2025
Foundation
$ 176 603
+ $ 8 410
09.2025
Interior works
$ 185 433
+ $ 17 240
12.2025
Completed
$ 194 705
+ $ 26 512
Итоговый доход:
+ $ 26 512
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 5-minute drive away is Porto de Phuket, a modern shopping center with shops and restaurants, and nearby – the lively Boat Avenue. Beach lovers will be delighted by the proximity to the snow-white sands of Bang Tao Beach 3 minutes from the complex and the picturesque beaches of Surin Beach 10 minutes away. Golfers will appreciate the convenient location of the complex next to the Laguna Golf Phuket. Xana Beach Club and Catch Beach Club offer a great place for fun and relaxation by the water. Families with children will enjoy proximity to leading international schools, and for everyday shopping, Villa Market and Tesco Lotus are within a 5-15 minute drive.
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