1 beds
2 floor
40 sqm
Apartment purchase savings
$ 175 122
price from developer
5% • $ 8 756
Tinora discount
$ 166 366
amount due
$ 2 978
deposit
$ 38 613
down payment
3 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
+ $ 27 144
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 202 266 (see the price growth chart), which will provide you with a 21.58% profit amounting to about $ 27 144
$ 166 366
Construction Start
$ 202 266
Construction Completion
21.58 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 22 792
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 899 per month (≈ +$ 22 792 per year). Yield ~13.7%, estimated payback period — 7.3 years.
13.7 %
Annual ROI (%)
+ $ 1 899
Monthly income
7.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 519 per month (≈ +$ 18 234 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 519
Monthly income
9.1 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
$ 175 122
03.2025
Foundation
$ 183 878
+ $ 8 756
12.2026
Completed
$ 202 266
+ $ 27 144
Total return:
+ $ 27 144
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 978
The total price is $ 166 366, split into 3 payments through Q4 2026. The deposit is $ 2 978. The first installment is $ 38 613 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 980
1
08.2026
$ 38 610
2
10.2026
$ 62 390
3
12.2026
$ 62 390
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located conveniently close to all necessary infrastructure facilities in the north-west of Phuket. Bang Tao Beach is just 1.8 km away (10-15 minutes by car or bike), allowing you to enjoy the sea at any time. 350 meters from the complex is the Porto De Phuket shopping center, and the Tops Super Market — is just 50 meters away, providing quick access to shopping. For families with children — Headstart International School just 1.7 km away. Phuket Airport can be reached in 20 minutes, making the complex convenient for living and relaxing.
Source: Exclusive 3D Aerial Photography of the «Bang Tao» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
