1 beds
1 floor
34.7 sqm
The 1 bedroom, 1 bathroom apartment of 34.75 sqm is located on the 1st floor, providing convenient access and living comfort. Distance to the sea — only 4 minutes walk, which makes the property attractive to tenants and maintains high potential for value growth in the secondary market. The apartments are pet friends, which expands the target audience, including tenants with pets, and increases the liquidity of the property.
The apartment is fully equipped with furniture and household appliances, which allows you to start renting out or use it for living without additional investment. High-quality finishing materials and developer guarantees minimize operational risks and reduce future costs for the owner. Installment plans with a 30% down payment are also available, allowing financial flexibility for the acquisition. The view from the window opens to the mountains, creating an atmosphere of privacy and comfort.
The developed infrastructure of the complex — swimming pool, coworking space, gardens and areas for pets — creates attractive conditions for both long-term and short-term rentals. The inclusion of high-quality materials, furniture and equipment in the price, as well as a well-thought-out layout, increase the liquidity of the property and reduce the exposure period on the market, providing high profitability for the investor.
Apartment purchase savings
$ 169 349
price from developer
3.6% • $ 6 097
Tinora discount
$ 163 252
amount due
$ 3 068
deposit
$ 45 908
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
+ $ 26 805
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 196 154 (see the price growth chart), which will provide you with a 20.15% profit amounting to about $ 26 805
$ 163 252
Construction Start
$ 196 154
Construction Completion
20.15 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 917
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 660 per month (≈ +$ 19 917 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 660
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 328 per month (≈ +$ 15 933 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 1 328
Monthly income
10.2 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
$ 169 349
06.2026
Foundation
$ 177 816
+ $ 8 467
12.2026
50%
$ 186 707
+ $ 17 358
02.2027
Facade
$ 192 308
+ $ 22 959
11.2027
Completed
$ 196 154
+ $ 26 805
Total return:
+ $ 26 805
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 068
The total price is $ 163 252, split into 4 payments through Q4 2027. The deposit is $ 3 068. The first installment is $ 45 908 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
05.2026
$ 45 910
2
11.2026
$ 38 090
3
05.2027
$ 38 090
4
11.2027
$ 38 090
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Rhea by Sansiri complex is located just 850 meters from Surin beach, between Surin and Bang Tao districts, with quick access to city center, Phuket International Airport and key highways. Within walking distance are shops, cafes and service infrastructure, and the surroundings include the main entertainment and tourist points.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
