1 beds
2 floor
57.6 sqm
The apartment with an area of 57.57 sq.m. is located on the 2nd floor, just 880 meters from the sea — proximity to the coast creates high rental demand without overpaying for the first line. The format of 1 bedroom + 1 bathroom, a kitchen combined with a living room, and the presence of a balcony create a functional layout without excess meters, which increases liquidity for both rental and resale. The view from the window of the park ensures privacy and stable visual value of the property.
The facility is suitable for a small family who value space and ease of planning. The interior is created with the possibility of individual configuration, allowing the owner to adapt furniture and decoration to personal preferences or rental strategy — from a basic option to optimize the budget to a full-fledged design to increase profitability and capitalization.
Apartment purchase savings
$ 331 655
price from developer
10% • $ 33 166
Tinora discount
$ 298 489
amount due
$ 3 052
deposit
$ 146 193
down payment
5 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
+ $ 52 496
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 384 151 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 52 496
$ 298 489
Construction Start
$ 384 151
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 35 222
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 935 per month (≈ +$ 35 222 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 935
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 348 per month (≈ +$ 28 177 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 2 348
Monthly income
10.6 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 331 655
06.2026
Frame
$ 348 238
+ $ 16 583
12.2026
Facade
$ 365 650
+ $ 33 995
03.2027
Interior works
$ 376 620
+ $ 44 965
06.2027
Completed
$ 384 152
+ $ 52 497
Total return:
+ $ 52 496
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 3 052
The total price is $ 298 489, split into 5 payments through Q4 2027. The deposit is $ 3 052. The first installment is $ 146 193 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 050
1
07.2026
$ 146 190
2
11.2026
$ 37 310
3
03.2027
$ 37 310
4
07.2027
$ 37 310
5
12.2027
$ 37 310
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the prestigious Layan district of Phuket — just 880 meters from the sea. The picturesque Layan Beach is a 3-minute drive away, and one of the island's most popular beaches — Bang Tao Beach — is just 5 minutes away. The location combines silence and privacy with quick access to key points of attraction.
Laguna Golf Club is located in the immediate vicinity — the journey will take about 5 minutes. The equestrian club and Paddle Tenis are just 1 minute away from the project. Kora Beach Resort Phuket is —3 minutes away, and Villa Market and Boat Avenue are about 10 minutes away. The convenient location allows you to enjoy the resort infrastructure and active lifestyle without losing the feeling of privacy.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
