3 beds
7 floor
122 sqm
Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). Mortgage possible. All apartments are equipped with built-in furniture and modern appliances. Three-room apartments are presented with a total area of 122 sq.m. up to 151 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
Apartment purchase savings
$ 678 931
price from developer
$ 2 979
deposit
$ 132 807
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
+ $ 315 091
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 994 022 (see the price growth chart), which will provide you with a 46.41% profit amounting to about $ 315 091
$ 678 931
Construction Start
$ 994 022
Construction Completion
46.41 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 78 077
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 506 per month (≈ +$ 78 077 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 6 506
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 205 per month (≈ +$ 62 462 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 5 205
Monthly income
10.9 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
$ 678 931
03.2026
Foundation
$ 746 824
+ $ 67 893
09.2026
Frame
$ 821 506
+ $ 142 575
03.2027
Interior works
$ 903 657
+ $ 224 726
12.2027
Completed
$ 994 023
+ $ 315 092
Total return:
+ $ 3 15 091
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 979
The total price is $ 678 931, split into 5 payments through Q4 2027. The deposit is $ 2 979. The first installment is $ 132 807 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
08.2026
$ 132 810
2
12.2026
$ 135 790
3
04.2027
$ 135 790
4
08.2027
$ 135 790
5
12.2027
$ 135 790
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Shops and restaurants are just 5–10 minutes' drive away from Boat Avenue, Villa Market and Porto de Phuket in Cherngtalay. Major shopping centres in Talang such as Lotus, Makro and Robinson, as well as international schools, are within a 15-20 minute drive. The stunning beaches of Bangtao and Layan are just 10 minutes away by car. Phuket International Airport can be reached in about 25 minutes by car.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
