All apartments are fully furnished, furnished and appliances. Each apartment has dressing rooms and additional storage and suitcases. 10% apartments with private access to the pool
50% of apartments with sea views
10% of the layouts are designed for families, with an apartment area of up to 96 sq.m. One-room apartments are presented with a total area of 36 sq.m. up to 75 sq.m. When purchasing an object, a package of equipment as a gift. There are 2 installment options:
(1) interest-free installments until completion of construction;
(2) Extended instalments.
APARTMENT PURCHASE SAVINGS
$ 114 306
price from developer
5% • $ 5 715
Apartor discount
$ 108 591
amount due
$ 4 700
deposit
$ 33 307
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
+ $ 31 250
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 145 556 (see the price growth chart), which will provide you with a 74.6% profit amounting to about $ 31 250
$ 108 591
Construction Start
$ 145 556
Construction Completion
74.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 203
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 267 per month (≈ +$ 15 203 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 1 267
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 014 per month (≈ +$ 12 162 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 1 014
Monthly income
8.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 4 700
The total price is $ 108 591, split into 6 payments through Q3 2026. The deposit is $ 4 700. The first installment is $ 33 307 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 4 700
1
10.2025
$ 33 310
2
12.2025
$ 14 120
3
02.2026
$ 14 120
4
04.2026
$ 14 120
5
06.2026
$ 14 120
6
09.2026
$ 14 120
* 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: 4
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
$ 114 306
06.2025
Foundation
$ 125 737
+ $ 11 431
12.2025
Frame
$ 132 024
+ $ 17 718
06.2026
Interior works
$ 138 625
+ $ 24 319
09.2026
Completed (+5%)
$ 145 556
+ $ 31 250
Итоговый доход:
+ $ 31 250
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
In just 9-13 minutes you can reach the beaches of Rawai, Nai Harn and Kata, making it ideal for sea lovers. The airport can be reached in 45 minutes and Chalong Pier — in just 5 minutes, convenient for those planning sea trips. The Villa Market and Robinson shopping centres are also located nearby and can be reached in 6-15 minutes by car. The International School of Phuket and the nearest kindergarten are approximately 10-15 minutes by car.
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