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
$ 1 195 862
price from developer
$ 23 917
deposit
$ 334 841
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
+ $ 122 576
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 318 438 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 122 576
$ 1 195 862
Construction Start
$ 1 318 438
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 422
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 285 per month (≈ +$ 51 422 per year). Yield ~4.3%, estimated payback period — 23.3 years.
4.3 %
Annual ROI (%)
+ $ 4 285
Monthly income
23.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 428 per month (≈ +$ 41 138 per year). Yield ~3.4%, estimated payback period — 29.1 years.
3.4 %
Annual ROI (%)
+ $ 3 428
Monthly income
29.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 23 917
The total price is $ 1 195 862, split into 6 payments through Q3 2026. The deposit is $ 23 917. The first installment is $ 334 841 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 23 920
1
10.2025
$ 334 840
2
12.2025
$ 167 420
3
02.2026
$ 167 420
4
04.2026
$ 167 420
5
06.2026
$ 167 420
6
09.2026
$ 167 420
* 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
$ 1 195 862
06.2025
Foundation
$ 1 255 655
+ $ 59 793
09.2026
Completed (+5%)
$ 1 318 438
+ $ 122 576
Итоговый доход:
+ $ 1 22 576
* 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