The construction of the villas uses high-quality materials such as cedar tiles, teak wood for decoration, marble tiles in the bathrooms and Grohe plumbing, giving the villas elegance and durability. The villas are designed in a modern tropical style with spacious rooms, high ceilings and large windows providing natural light and harmony with nature. The complex has three and four-room villas, which are located on land plots ranging from 475 to 811 sq.m., which guarantees privacy and comfort for the owners. The cost of the villa includes a swimming pool, air conditioning system, built-in kitchen, dressing rooms and interior decoration, allowing owners to immediately enjoy the comfort. The furniture package is paid separately. Thanks to its favorable location near popular beaches, villas remain in demand for rent and investment with a possible cost increase of 10-15% after completion of construction.
VILLA PURCHASE SAVINGS
$ 869 718
price from developer
$ 17 394
deposit
$ 243 521
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
+ $ 89 146
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 958 864 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 89 146
$ 869 718
Construction Start
$ 958 864
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 398
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 116 per month (≈ +$ 37 398 per year). Yield ~4.3%, estimated payback period — 23.3 years.
4.3 %
Annual ROI (%)
+ $ 3 116
Monthly income
23.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 493 per month (≈ +$ 29 918 per year). Yield ~3.4%, estimated payback period — 29.1 years.
3.4 %
Annual ROI (%)
+ $ 2 493
Monthly income
29.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 17 394
The total price is $ 869 718, split into 6 payments through Q3 2026. The deposit is $ 17 394. The first installment is $ 243 521 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 390
1
10.2025
$ 243 520
2
12.2025
$ 121 760
3
02.2026
$ 121 760
4
04.2026
$ 121 760
5
06.2026
$ 121 760
6
09.2026
$ 121 760
* 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
$ 869 718
06.2025
Foundation
$ 913 204
+ $ 43 486
09.2026
Completed (+5%)
$ 958 864
+ $ 89 146
Итоговый доход:
+ $ 89 146
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located next to popular beaches – Layan is a 10-minute drive and Bang Tao is a 15-minute drive. Outdoor enthusiasts will appreciate the proximity to the Laguna Golf Phuket golf club and the Blue Tree Phuket water park, which can be reached in 15 minutes. Shopping complexes Boat Avenue and Porto De Phuket are 20 minutes away, providing access to shops and restaurants. For families with children, schools UWC Thailand and Headstart International School are within 15-20 minutes. Phuket International Airport is also just 15 minutes away, making travel convenient.
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