APARTMENT PURCHASE SAVINGS
$ 149 959
price from developer
$ 3 140
deposit
$ 49 347
down payment
4 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
+ $ 59 616
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 209 575 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 59 616
$ 149 959
Construction Start
$ 209 575
Construction Completion
71.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 993
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 999 per month (≈ +$ 23 993 per year). Yield ~16%, estimated payback period — 6.2 years.
16 %
Annual ROI (%)
+ $ 1 999
Monthly income
6.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 600 per month (≈ +$ 19 195 per year). Yield ~12.8%, estimated payback period — 7.8 years.
12.8 %
Annual ROI (%)
+ $ 1 600
Monthly income
7.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 140
The total price is $ 149 959, split into 4 payments through Q2 2027. The deposit is $ 3 140. The first installment is $ 49 347 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 49 350
2
04.2026
$ 32 490
3
11.2026
$ 32 490
4
06.2027
$ 32 490
* 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
$ 149 959
06.2025
Foundation
$ 164 955
+ $ 14 996
12.2025
50%
$ 181 450
+ $ 31 491
12.2026
Facade
$ 199 595
+ $ 49 636
06.2027
Completed (+5%)
$ 209 575
+ $ 59 616
Итоговый доход:
+ $ 59 616
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Layan Beach is located just a 3-minute drive from the complex. The Sunshine Beach Resort and Riding Club are within the same radius. Laguna Phuket Golf Club and the elite Laguna area can be reached in 5 minutes. Boat Avenue and Porto de Phuket shopping centers — 10 minutes away. Blue Tree Entertainment Complex and Nai Ton Beach — 15 minutes away. Phuket International Airport is 25 minutes away, providing convenient transport accessibility.
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