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
$ 664 331
price from developer
5% • $ 33 216
Tinora discount
$ 631 115
amount due
$ 3 069
deposit
$ 154 710
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
+ $ 104 716
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 769 047 (see the price growth chart), which will provide you with a 21.86% profit amounting to about $ 104 716
$ 631 115
Construction Start
$ 769 047
Construction Completion
21.86 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 82 045
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 837 per month (≈ +$ 82 045 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 6 837
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 470 per month (≈ +$ 65 636 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 5 470
Monthly income
9.6 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
$ 664 331
06.2025
Foundation
$ 697 548
+ $ 33 217
09.2025
Interior works
$ 732 425
+ $ 68 094
12.2025
Completed
$ 769 046
+ $ 104 715
Итоговый доход:
+ $ 1 04 716
* 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