VILLA PURCHASE SAVINGS
$ 2 045 811
price from developer
$ 6 280
deposit
$ 607 463
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
+ $ 813 312
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 859 123 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 813 312
$ 2 045 811
Construction Start
$ 2 859 123
Construction Completion
71.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 490 995
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 40 916 per month (≈ +$ 490 995 per year). Yield ~24%, estimated payback period — 4.2 years.
24 %
Annual ROI (%)
+ $ 40 916
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 32 733 per month (≈ +$ 392 796 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 32 733
Monthly income
5.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 280
The total price is $ 2 045 811, split into 5 payments through Q2 2027. The deposit is $ 6 280. The first installment is $ 607 463 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 607 460
2
03.2026
$ 358 020
3
08.2026
$ 358 020
4
01.2027
$ 358 020
5
06.2027
$ 358 020
* 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
$ 2 045 811
06.2025
Foundation
$ 2 250 392
+ $ 204 581
12.2025
50%
$ 2 475 431
+ $ 429 620
12.2026
Facade
$ 2 722 974
+ $ 677 163
06.2027
Completed
$ 2 859 123
+ $ 813 312
Итоговый доход:
+ $ 8 13 312
* 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