1 beds
3 floor
60 sqm
Apartment of 60 m² on the 3rd floor — this is an expanded 1-bedroom format that combines space, functionality and high rentability. The walk-through kitchen area creates convenient logistics inside the apartment: it separates the entrance area from the residential part and creates a comfortable scenario for guests and long-term stays. A separate bedroom, a spacious living room and a balcony give the feeling of a full-fledged apartment, which significantly increases the attractiveness for tenants who prefer business-class housing.
The location inside the complex enhances the value of this layout: the third floor provides comfortable access to the infrastructure of the complex and at the same time maintains privacy. Sun Hills Lakeside Phuket is 5 minutes from the highway, 7 minutes from Layan Beach, and the accessible shuttle to the beaches and Porto de Phuket makes the facility logistically convenient for tourists and residents. With hypermarkets, international schools, golf courses and beach clubs, Bang Tao district provides stable demand all year round.
Financial conditions allow you to flexibly build a strategy: installment plans are provided until the end of construction, increasing the profitability potential and making the property profitable for both rental and long-term ownership.
Apartment purchase savings
$ 207 825
price from developer
$ 5 972
deposit
$ 56 375
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
+ $ 32 758
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 240 583 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 32 758
$ 207 825
Construction Start
$ 240 583
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 978
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 165 per month (≈ +$ 25 978 per year). Yield ~12.5%, estimated payback period — 8 years.
12.5 %
Annual ROI (%)
+ $ 2 165
Monthly income
8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 732 per month (≈ +$ 20 782 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 732
Monthly income
10 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 207 825
12.2025
Facade
$ 218 216
+ $ 10 391
06.2026
Interior works
$ 229 127
+ $ 21 302
09.2026
Completed
$ 240 583
+ $ 32 758
Total return:
+ $ 32 758
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 972
The total price is $ 207 825, split into 5 payments through Q3 2027. The deposit is $ 5 972. The first installment is $ 56 375 (27% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 970
1
08.2026
$ 56 380
2
11.2026
$ 36 370
3
02.2027
$ 36 370
4
05.2027
$ 36 370
5
09.2027
$ 36 370
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The popular Bang Tao Beach is just a 5-7 minute drive away, and golf lovers can quickly reach the Laguna Golf Club. For shopping and entertainment, Porto de Phuket shopping center is 10 minutes away. Kindergartens are 10-20 minutes away, and schools such as UWC Thailand and British International School are about 20-30 minutes by car. Laguna area with walking areas and lakes — only 15-20 minutes by car.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
