2 beds
2 floor
75.5 sqm
The apartment of 75.51 sq.m. is located on the 2nd floor, just 880 meters from the sea — proximity to the sea supports high rental demand and long-term cost growth. The layout includes 2 bedrooms and 2 bathrooms: one bedroom with private bathroom for the owners, a second bathroom with a separate entrance from the living room provides comfort for guests. The kitchen is integrated with the living room and forms a spacious open area, ideal for spending time and entertainment together, while the balcony overlooking the garden adds privacy and increases the attractiveness of long-term rentals.
Interiors are created with the possibility of individual configuration, allowing the investor to adapt furniture and decoration to his own preferences or rental strategy — from a basic solution to a full-fledged design to increase profitability and capitalization.
The combination of a successful location, well-thought-out layout and flexible financial conditions creates high investment potential, providing stable rental income and the prospect of long-term growth in the value of the asset.
Apartment purchase savings
$ 457 970
price from developer
10% • $ 45 797
Tinora discount
$ 412 173
amount due
$ 6 103
deposit
$ 199 982
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
+ $ 72 491
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 530 461 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 72 491
$ 412 173
Construction Start
$ 530 461
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 461
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 122 per month (≈ +$ 49 461 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 4 122
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 297 per month (≈ +$ 39 569 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 3 297
Monthly income
10.4 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
$ 457 970
06.2026
Frame
$ 480 868
+ $ 22 898
12.2026
Facade
$ 504 911
+ $ 46 941
03.2027
Interior works
$ 520 058
+ $ 62 088
06.2027
Completed
$ 530 459
+ $ 72 489
Total return:
+ $ 72 491
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 103
The total price is $ 412 173, split into 5 payments through Q4 2027. The deposit is $ 6 103. The first installment is $ 199 982 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 100
1
07.2026
$ 199 980
2
11.2026
$ 51 520
3
03.2027
$ 51 520
4
07.2027
$ 51 520
5
12.2027
$ 51 520
* 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
