$ 158 428
price from developer
5% • $ 7 921
Tinora discount
$ 150 507
amount due
$ 3 067
deposit
$ 34 560
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
+ $ 24 557
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 182 985 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 24 557
$ 150 507
Construction Start
$ 182 985
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 20 619
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 718 per month (≈ +$ 20 619 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 718
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 375 per month (≈ +$ 16 496 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 375
Monthly income
9.1 years
Payback period
The total price is $ 150 507, split into 4 payments through Q4 2026. The deposit is $ 3 067. The first installment is $ 34 560 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 34 560
2
04.2026
$ 37 630
3
08.2026
$ 37 630
4
11.2026
$ 37 630
* 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
$ 158 428
06.2025
Foundation
$ 166 349
+ $ 7 921
12.2026
Completed (+10%)
$ 182 984
+ $ 24 556
Итоговый доход:
+ $ 24 557
* 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.