VILLA PURCHASE SAVINGS
$ 1 131 359
price from developer
$ 6 278
deposit
$ 333 131
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
+ $ 449 772
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 581 131 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 449 772
$ 1 131 359
Construction Start
$ 1 581 131
Construction Completion
71.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 271 526
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 22 627 per month (≈ +$ 271 526 per year). Yield ~24%, estimated payback period — 4.2 years.
24 %
Annual ROI (%)
+ $ 22 627
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 18 102 per month (≈ +$ 217 221 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 18 102
Monthly income
5.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 1 131 359, split into 5 payments through Q2 2027. The deposit is $ 6 278. The first installment is $ 333 131 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 333 130
2
03.2026
$ 197 990
3
08.2026
$ 197 990
4
01.2027
$ 197 990
5
06.2027
$ 197 990
* 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
$ 1 131 359
06.2025
Foundation
$ 1 244 495
+ $ 113 136
12.2025
50%
$ 1 368 944
+ $ 237 585
12.2026
Facade
$ 1 505 838
+ $ 374 479
06.2027
Completed
$ 1 581 130
+ $ 449 771
Итоговый доход:
+ $ 4 49 772
* 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