3 beds
2 floor
131 sqm
Apartment of 131 m²: 3 bedrooms and 3 bathrooms — format aimed at families and premium tenants. The layout includes 2 master bedrooms with private bathrooms, which increases the comfort of living and allows you to attract a more solvent audience. A spacious living room, combined with a kitchen, forms a single bright space for relaxation and receiving guests.
A large balcony with access from all bedrooms and living room creates an additional relaxation area and enhances the feeling of spaciousness, while panoramic windows overlooking the sea provide maximum natural light and increase the liquidity of the property. The location in Building D (Pet Friendly) expands the target audience and reduces downtime risk. There is an installment plan with a down payment of 25%, a leasehold or freehold format is available, there is a 5% discount and an Early Bird promotion for early bookings. Furniture is fully included, which reduces start-up investment costs and allows the investor to immediately lease the property after receiving the rights without additional investments.
Location — 200 meters to Surin Beach. Walking distance to the sea directly affects the rental rate and occupancy level, especially during high season. Proximity to the beach — limited resource that creates potential for growth in resale value and long-term investment attractiveness.
Apartment purchase savings
$ 842 499
price from developer
5% • $ 42 125
Tinora discount
$ 800 374
amount due
$ 9 155
deposit
$ 190 938
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
+ $ 133 356
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 975 855 (see the price growth chart), which will provide you with a 21.92% profit amounting to about $ 133 356
$ 800 374
Construction Start
$ 975 855
Construction Completion
21.92 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 97 646
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 137 per month (≈ +$ 97 646 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 8 137
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 510 per month (≈ +$ 78 117 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 510
Monthly income
10.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 84 250
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 200 092. By the time of the second payment (april 04), the property price will be $ 884 624. You exit the deal and assign your ownership rights, yielding a 42.1% profit of $ 84 250
$ 9 155
Deposit
$ 190 938
First Installment
42.1 %
Profit, %
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
$ 842 499
09.2026
Foundation
$ 884 624
+ $ 42 125
05.2027
50%
$ 928 855
+ $ 86 356
12.2027
Facade
$ 956 721
+ $ 114 222
09.2028
Completed
$ 975 855
+ $ 133 356
Total return:
+ $ 1 33 356
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 9 155
The total price is $ 800 374, split into 4 payments through Q4 2028. The deposit is $ 9 155. The first installment is $ 190 938 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 150
1
07.2026
$ 190 940
2
04.2027
$ 200 090
3
02.2028
$ 200 090
4
12.2028
$ 200 090
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Biancana Surin complex is located in Bang Tao district, just 200 meters from the famous Surin Beach. It is a prestigious location with an atmosphere of tranquil luxury and pristine nature: clean coastline, turquoise water and silence away from the noise of the city. Within walking distance are the stadium, restaurants, cafes and grocery stores for everyday shopping.
Surin Beach combines privacy and an active lifestyle —just a few minutes away there are busy areas with developed infrastructure. The location is ideal for both relaxation and comfortable permanent residence.
Source: Exclusive 3D Aerial Photography of the «Surin» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
