3 beds
5 floor
286 sqm
The penthouse of 286 sq.m. is located on the fifth floor and includes three bedrooms and three bathrooms. Each bedroom has direct access to its own bathroom, making the layout convenient for multiple people or guests to share. The windows offer sea views, while the spacious terrace and second level with its own swimming pool and seating area significantly expand the functionality of the property and create additional opportunities for personal use.
The property is just two minutes' drive from Bang Tao Beach. Management is carried out by Banyan Living, and the design is guaranteed for a period of five years. The price includes only cabinet furniture, while soft furniture is purchased separately, which allows you to create the interior in accordance with personal preferences without the need to adapt to a ready-made design solution. An additional benefit is membership in the Sanctuary program, which provides discounts and special benefits.
There is a flexible payment system with a down payment of 20%, as well as the possibility of issuing installments after completion of construction for 1, 3 or 5 years, which allows you to more effectively distribute the financial burden. Such apartments will be of interest to investors who want to receive passive income and at the same time have the opportunity to come on vacation.
Apartment purchase savings
$ 3 114 069
price from developer
$ 30 390
deposit
$ 592 424
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
+ $ 323 116
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 437 185 (see the price growth chart), which will provide you with a 10.38% profit amounting to about $ 323 116
$ 3 114 069
Construction Start
$ 3 437 185
Construction Completion
10.38 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 311 718
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 25 977 per month (≈ +$ 311 718 per year). Yield ~10.01%, estimated payback period — 10 years.
10.01 %
Annual ROI (%)
+ $ 25 977
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 20 781 per month (≈ +$ 249 375 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 20 781
Monthly income
12.5 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
+ $ 93 422
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 622 814. By the time of the second payment (march 03), the property price will be $ 3 207 491. You exit the deal and assign your ownership rights, yielding a 15% profit of $ 93 422
$ 30 390
Deposit
$ 592 424
First Installment
15 %
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
$ 3 114 069
07.2027
Foundation
$ 3 207 491
+ $ 93 422
12.2027
50%
$ 3 271 641
+ $ 157 572
06.2028
Facade
$ 3 369 790
+ $ 255 721
12.2028
Completed
$ 3 437 186
+ $ 323 117
Total return:
+ $ 3 23 116
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 30 390
The total price is $ 3 114 069, split into 5 payments through Q4 2028. The deposit is $ 30 390. The first installment is $ 592 424 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 390
1
09.2026
$ 592 420
2
03.2027
$ 622 810
3
10.2027
$ 622 810
4
05.2028
$ 622 810
5
12.2028
$ 622 810
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Laguna Beach Residences Bayside is located 2 minutes' drive from Bang Tao Beach and Rava Beach Club. Phuket International Airport is about 30 minutes' drive away.
Boat Avenue Mall is 6 minutes' drive away, 7 minutes' — Laguna Golf Phuket. The location provides quick access to the beach, leisure, shopping and golf infrastructure.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
