3 beds
2 floor
112.9 sqm
The apartment of 112.89 sq.m. is located on the 2nd floor, just 880 meters from the sea. The layout includes 3 bedrooms and 2 bathrooms, a spacious kitchen and living room, and a balcony overlooking the garden adds privacy and additional use cases. This format combines functionality and comfort, which has a positive effect on liquidity and attractiveness for rental and resale.
The interior is provided without built-in furniture, which gives the owner complete freedom to create an individual design: you can choose a package to suit personal preferences or adapt it to a rental strategy, optimizing the budget and profitability of the property. The space is thoughtfully organized, providing comfortable living together and privacy for all family members.
Apartment purchase savings
$ 719 365
price from developer
10% • $ 71 937
Tinora discount
$ 647 428
amount due
$ 6 103
deposit
$ 317 610
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
+ $ 113 866
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 833 231 (see the price growth chart), which will provide you with a 28.7% profit amounting to about $ 113 866
$ 647 428
Construction Start
$ 833 231
Construction Completion
28.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 743
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 395 per month (≈ +$ 64 743 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 5 395
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 316 per month (≈ +$ 51 794 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 4 316
Monthly income
12.5 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
$ 719 365
06.2026
Frame
$ 755 333
+ $ 35 968
12.2026
Facade
$ 793 100
+ $ 73 735
03.2027
Interior works
$ 816 893
+ $ 97 528
06.2027
Completed
$ 833 231
+ $ 113 866
Total return:
+ $ 1 13 866
* 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 $ 647 428, split into 5 payments through Q4 2027. The deposit is $ 6 103. The first installment is $ 317 610 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 100
1
07.2026
$ 317 610
2
11.2026
$ 80 930
3
03.2027
$ 80 930
4
07.2027
$ 80 930
5
12.2027
$ 80 930
* 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
