Each villa is designed with a panoramic view of the tropical garden in mind, creating a sense of harmony with nature and adding a sense of space. The purchase price of the villa includes an equipped swimming pool, air conditioning, equipped bathrooms, fine finishing, built-in furniture, landscaping of the garden. The package of upholstered furniture and appliances is purchased separately. The complex features two- and three-room villas with a total area of 270 sq.m. and a land plot from 311 to 315 sq.m. Installment payment for the entire period of construction of the villa. Profitable and convenient!. Ideal for living or for earning income from investments and rentals.
High rental potential thanks to its convenient location and modern design
VILLA PURCHASE SAVINGS
$ 579 537
price from developer
$ 11 591
deposit
$ 162 270
down payment
6 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
+ $ 59 403
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 638 940 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 59 403
$ 579 537
Construction Start
$ 638 940
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 420
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 202 per month (≈ +$ 50 420 per year). Yield ~8.7%, estimated payback period — 11.5 years.
8.7 %
Annual ROI (%)
+ $ 4 202
Monthly income
11.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 361 per month (≈ +$ 40 336 per year). Yield ~7%, estimated payback period — 14.4 years.
7 %
Annual ROI (%)
+ $ 3 361
Monthly income
14.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 11 591
The total price is $ 579 537, split into 6 payments through Q2 2026. The deposit is $ 11 591. The first installment is $ 162 270 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 11 590
1
08.2025
$ 162 270
2
10.2025
$ 81 140
3
12.2025
$ 81 140
4
02.2026
$ 81 140
5
04.2026
$ 81 140
6
06.2026
$ 81 140
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 579 537
03.2025
Foundation
$ 608 514
+ $ 28 977
06.2026
Completed (+5%)
$ 638 940
+ $ 59 403
Итоговый доход:
+ $ 59 403
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 3 minutes from Nai Yang Beach, Sirinat National Park can be reached in 5 minutes and Nai Thon Beach is just 8 minutes away. Phuket International Airport is also 8 minutes from the complex, making it convenient for travelers. Golf lovers will appreciate the proximity to Blue Canyon Country Club (15 minutes). Other important facilities such as Makro Thalang and Robinson Lifestyle Thalang are within a 20-minute drive, while Bangkok Hospital Phuket and UWC Thailand International School — are within 30 minutes.
OTHER UNITS IN THIS COMPLEX
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved