The construction of the villas uses high-quality materials such as cedar tiles from Canada, teak wood for wall and floor decoration, Spanish slate tiles for accent walls, Travertine marble for bathrooms and Grohe plumbing. The complex features two-three and four-room villas on plots ranging from 492 to 548 sq.m., which ensures privacy and comfort for the owners. The open plan with 6 meter high ceilings and large windows creates a spacious and bright living space, ideal for socializing and family meetings. The cost of the villa includes a swimming pool, built-in kitchen, air conditioning system, dressing rooms and landscaping, which allows owners to immediately enjoy the comfort. The upholstered furniture package and decor are 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
$ 990 362
price from developer
2.269% • $ 22 472
Apartor discount
$ 967 890
amount due
$ 20 639
deposit
$ 269 730
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
+ $ 101 512
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 091 874 (see the price growth chart), which will provide you with a 88.6% profit amounting to about $ 101 512
$ 967 890
Construction Start
$ 1 091 874
Construction Completion
88.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 716
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 226 per month (≈ +$ 38 716 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 3 226
Monthly income
25 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 581 per month (≈ +$ 30 972 per year). Yield ~3.2%, estimated payback period — 31.2 years.
3.2 %
Annual ROI (%)
+ $ 2 581
Monthly income
31.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 20 639
The total price is $ 967 890, split into 6 payments through Q3 2026. The deposit is $ 20 639. The first installment is $ 269 730 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 20 640
1
10.2025
$ 269 730
2
12.2025
$ 135 500
3
02.2026
$ 135 500
4
04.2026
$ 135 500
5
06.2026
$ 135 500
6
09.2026
$ 135 500
* 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
$ 990 362
06.2025
Foundation
$ 1 039 880
+ $ 49 518
09.2026
Completed (+5%)
$ 1 091 874
+ $ 101 512
Итоговый доход:
+ $ 1 01 512
* 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. UWC Thailand International School is just 7 minutes' drive from the complex, making it a great 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