1 beds
1 floor
32 sqm
The 32 m² 1st floor studio at Bellevue Beachfront combines a functional layout with a sought-after resort location. The space includes a living area with a seating area and dining group, a separate kitchen area, a bathroom and a balcony. Sea views enhance the attractiveness of the property to tenants and maintain property values over the long term.
The apartment is given with a furniture package and equipment as a gift, which avoids additional costs for arrangement and reduces the time it takes to prepare the property for rent. Thanks to the complex's location 50 meters from Layan Beach and the developed infrastructure of the Bang Tao area, the facility is aimed at both tourist traffic and long-term tenants, including expats and families.
The high rental potential is confirmed by rental demand of up to 90% throughout the year, which creates conditions for stable income from real estate. Interest-free installments are valid until completion of construction in December 2026, allowing the investment burden to be distributed without additional financing costs. The apartment is suitable for generating rental income, long-term investments and subsequent resale after the project is put into operation. To register ownership in the freehold format, a payment of THB 300,000 is provided for the studio.
Apartment purchase savings
$ 277 775
price from developer
$ 5 958
deposit
$ 188 483
down payment
3 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
+ $ 28 472
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 306 247 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 28 472
$ 277 775
Construction Start
$ 306 247
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 055
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 171 per month (≈ +$ 38 055 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 3 171
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 537 per month (≈ +$ 30 444 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 2 537
Monthly income
9.1 years
Payback period
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
$ 277 775
06.2026
Interior works
$ 291 664
+ $ 13 889
12.2026
Completed
$ 306 247
+ $ 28 472
Total return:
+ $ 28 472
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 958
The total price is $ 277 775, split into 3 payments through Q4 2026. The deposit is $ 5 958. The first installment is $ 188 483 (68% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 960
1
08.2026
$ 188 480
2
10.2026
$ 41 670
3
12.2026
$ 41 670
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located 50 meters from Layan Beach and offers sea views — a combination that creates high demand for short-term rentals in the resort segment.
Nearby are Laguna Golf, HeadStart International School, Porto de Phuket and the airport, expanding the audience of tenants from tourists to families and expats.
Source: Exclusive 3D Aerial Photography of the «Layan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
