$ 269 067
price from developer
5% • $ 13 453
Tinora discount
$ 255 614
amount due
$ 3 067
deposit
$ 60 838
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 41 706
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 310 773 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 41 706
$ 255 614
Construction Start
$ 310 773
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 33 741
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 812 per month (≈ +$ 33 741 per year). Yield ~13.2%, estimated payback period — 7.6 years.
13.2 %
Annual ROI (%)
+ $ 2 812
Monthly income
7.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 249 per month (≈ +$ 26 993 per year). Yield ~10.6%, estimated payback period — 9.5 years.
10.6 %
Annual ROI (%)
+ $ 2 249
Monthly income
9.5 years
Payback period
The total price is $ 255 614, split into 4 payments through Q4 2026. The deposit is $ 3 067. The first installment is $ 60 838 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 60 840
2
04.2026
$ 63 900
3
08.2026
$ 63 900
4
11.2026
$ 63 900
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 269 067
06.2025
Foundation
$ 282 520
+ $ 13 453
12.2026
Completed (+10%)
$ 310 772
+ $ 41 705
Итоговый доход:
+ $ 41 706
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The complex is located in one of the most attractive areas of Phuket, within walking distance of the famous Bangtao Beach. Within 10–15 minutes by car are other popular beaches — Surin, Patong and Kamala, making this area ideal for beach lovers. For leisure and shopping, Porto de Phuket and Boat Avenue are 5 minutes by car, Blue Tree Phuket is 10 minutes away. Villa Market and HomePro supermarkets are nearby within a 5-10 minute drive, providing convenient shopping. For families with children, international schools are located 10 minutes by car - The Waldorf Phuket, Helsinki International School and Headstart International School.