The construction of the villas uses high-quality materials such as cedar tiles (Canada), teak wood for wall and floor decoration, sukabumi tiles for the pool (Indonesia), as well as Grohe plumbing and Teka appliances. The villas are designed in a modern tropical style with an open plan and high ceilings, creating a spacious and bright living space. The villas are located on plots ranging from 674 to 755 sq.m., which ensures 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
$ 1 538 022
price from developer
$ 30 760
deposit
$ 430 646
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
+ $ 157 647
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 695 669 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 157 647
$ 1 538 022
Construction Start
$ 1 695 669
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 58 445
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 870 per month (≈ +$ 58 445 per year). Yield ~3.8%, estimated payback period — 26.3 years.
3.8 %
Annual ROI (%)
+ $ 4 870
Monthly income
26.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 896 per month (≈ +$ 46 756 per year). Yield ~3%, estimated payback period — 32.9 years.
3 %
Annual ROI (%)
+ $ 3 896
Monthly income
32.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 30 760
The total price is $ 1 538 022, split into 6 payments through Q3 2026. The deposit is $ 30 760. The first installment is $ 430 646 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 760
1
10.2025
$ 430 650
2
12.2025
$ 215 320
3
02.2026
$ 215 320
4
04.2026
$ 215 320
5
06.2026
$ 215 320
6
09.2026
$ 215 320
* 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
$ 1 538 022
06.2025
Foundation
$ 1 614 923
+ $ 76 901
09.2026
Completed (+5%)
$ 1 695 669
+ $ 157 647
Итоговый доход:
+ $ 1 57 647
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The magnificent Layan Beach is just 15 minutes away, and Bang Tao Beach can be reached in 20 minutes. Nature lovers will appreciate the proximity to Sirinat National Park – just 15 minutes drive. Bang Pae Falls and Blue Tree Water Park are just 20 minutes from the villa. For shopping and entertainment, Boat Avenue and Porto de Phuket are 10 and 15 minutes away respectively. Phuket International Airport is just 15 minutes away, providing travel experience. International School UWC Thailand is just 7 minutes' drive from the complex, making it an excellent choice for families with children.
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