APARTMENT PURCHASE SAVINGS
$ 430 747
price from developer
5% • $ 21 537
Tinora discount
$ 409 210
amount due
$ 3 067
deposit
$ 99 235
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
+ $ 66 766
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 497 513 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 66 766
$ 409 210
Construction Start
$ 497 513
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 197
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 433 per month (≈ +$ 53 197 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 4 433
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 546 per month (≈ +$ 42 558 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 546
Monthly income
9.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 067
The total price is $ 409 210, split into 4 payments through Q4 2026. The deposit is $ 3 067. The first installment is $ 99 235 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 99 230
2
04.2026
$ 102 300
3
08.2026
$ 102 300
4
11.2026
$ 102 300
* 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: 2
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
$ 430 747
06.2025
Foundation
$ 452 284
+ $ 21 537
12.2026
Completed (+10%)
$ 497 512
+ $ 66 765
Итоговый доход:
+ $ 66 766
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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.
OTHER UNITS IN THIS COMPLEX
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