APARTMENT PURCHASE SAVINGS
$ 182 251
price from developer
5% • $ 9 113
Tinora discount
$ 173 138
amount due
$ 3 068
deposit
$ 40 218
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
+ $ 38 773
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 221 024 (see the price growth chart), which will provide you with a 27.66% profit amounting to about $ 38 773
$ 173 138
Construction Start
$ 221 024
Construction Completion
27.66 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 720
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 977 per month (≈ +$ 23 720 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 977
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 581 per month (≈ +$ 18 976 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 581
Monthly income
9.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 068
The total price is $ 173 138, split into 4 payments through Q2 2027. The deposit is $ 3 068. The first installment is $ 40 218 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 40 220
2
06.2026
$ 43 280
3
12.2026
$ 43 280
4
06.2027
$ 43 280
* 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
$ 182 251
09.2025
Foundation
$ 191 364
+ $ 9 113
06.2026
Frame
$ 200 932
+ $ 18 681
06.2027
Completed
$ 221 025
+ $ 38 774
Итоговый доход:
+ $ 38 773
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Katabello complex is located in a picturesque corner of Kata Beach, just a few steps from the beach. Popular places in Phuket await you around: Karon, Nai Harn and Patong beaches are located 3–11 km from the hotel. Nearby — everything you need for a comfortable stay: shops, restaurants and markets (Club Med Phuket, Karon shopping center). There are international schools for families with children (BCIS Phuket, Headstart International). Medical facilities (Health Plus Medical Clinic, Bangkok Hospital) are also available nearby. Fans of boat trips will be able to easily reach the pier Karon or Chalong Pier. There is a golf club 15 km away and Phuket Airport is a 45-minute drive away. The Katabello combines privacy with nature, comfort and proximity to urban infrastructure, creating ideal living and leisure conditions.
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