Studio
1 floor
84.4 sqm
Studio 84.45 sq.m including own garden 32.06 sq.m — a rare format for those who plan to buy a liquid property with the added value of private space. The presence of a personal garden enhances residential scenarios and increases attractiveness for tenants who choose not just a studio, but a format with a villa feel. The kitchen area, workplace and balcony make the layout functional, so the purchase is justified from the point of view of stable demand and load.
Panoramic mirror glazing reduces thermal load and helps control operating costs, technologies adapted to hot climates. Modern minimalism, a «smart home» system and a full-fledged work area increase the interest of the digital audience and long-term tenants, which makes the purchase a more sustainable investment compared to standard studios.
The infrastructure of the complex maintains high rental potential: an infinity pool, lounge and rooftop gym form the resort format, and a children's area expands the audience. The «guaranteed income» and «Personal management» program is available with a 70/30 distribution and the possibility of personal accommodation without restrictions. Installment plan reduces the entry threshold, the furniture package is included, with full payment there is a 10% discount— this allows you to buy the property profitably and flexibly build a profitability strategy.
Apartment purchase savings
$ 177 939
price from developer
$ 3 559
deposit
$ 49 823
down payment
2 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
+ $ 27 580
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 205 519 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 27 580
$ 177 939
Construction Start
$ 205 519
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 22 776
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 898 per month (≈ +$ 22 776 per year). Yield ~12.8%, estimated payback period — 7.8 years.
12.8 %
Annual ROI (%)
+ $ 1 898
Monthly income
7.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 518 per month (≈ +$ 18 221 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 1 518
Monthly income
9.8 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
$ 177 939
03.2026
Frame
$ 195 733
+ $ 17 794
12.2026
Completed
$ 205 520
+ $ 27 581
Total return:
+ $ 27 580
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 3 559
The total price is $ 177 939, split into 2 payments through Q4 2026. The deposit is $ 3 559. The first installment is $ 49 823 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 560
1
05.2026
$ 49 820
2
12.2026
$ 124 560
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Essence is located in the upscale part of south Phuket — Rawai district. Within a radius of several kilometers are the beaches of Nai Harn, Yanui, Kata and Karon. Chalong Pier — is only 3 km away, with excursions to the islands. Nearby are Lotus and Makro supermarkets, the best international schools (ISP, BCIS), fitness centers and cafes. Also nearby is the largest shopping center, Central Floresta, which makes the area convenient for both living and investment.
Source: Exclusive 3D Aerial Photography of the «Rawai» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
