VILLA PURCHASE SAVINGS
$ 904 521
price from developer
$ 6 278
deposit
$ 265 079
down payment
5 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
+ $ 359 592
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 264 113 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 359 592
$ 904 521
Construction Start
$ 1 264 113
Construction Completion
71.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 217 085
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 090 per month (≈ +$ 217 085 per year). Yield ~24%, estimated payback period — 4.2 years.
24 %
Annual ROI (%)
+ $ 18 090
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 472 per month (≈ +$ 173 668 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 14 472
Monthly income
5.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 904 521, split into 5 payments through Q2 2027. The deposit is $ 6 278. The first installment is $ 265 079 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 265 080
2
03.2026
$ 158 290
3
08.2026
$ 158 290
4
01.2027
$ 158 290
5
06.2027
$ 158 290
* 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
$ 904 521
06.2025
Foundation
$ 994 973
+ $ 90 452
12.2025
50%
$ 1 094 470
+ $ 189 949
12.2026
Facade
$ 1 203 917
+ $ 299 396
06.2027
Completed
$ 1 264 113
+ $ 359 592
Итоговый доход:
+ $ 3 59 592
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
AYANA Luxury Villa is set in lush forests, just 3 minutes from the mall. Surrounded by 6 international schools, Bang Tao Beach is 19 minutes away. The airport is located just 30 minutes away. Nearby are shops, restaurants, an equestrian club and a golf course.
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