VILLA PURCHASE SAVINGS
$ 1 998 541
price from developer
$ 6 135
deposit
$ 593 427
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
+ $ 794 520
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 793 061 (see the price growth chart), which will provide you with a 39.75% profit amounting to about $ 794 520
$ 1 998 541
Construction Start
$ 2 793 061
Construction Completion
39.75 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 199 854
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 655 per month (≈ +$ 199 854 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 16 655
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 324 per month (≈ +$ 159 883 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 13 324
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 135
The total price is $ 1 998 541, split into 5 payments through Q2 2027. The deposit is $ 6 135. The first installment is $ 593 427 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 130
1
12.2025
$ 593 430
2
04.2026
$ 349 740
3
08.2026
$ 349 740
4
01.2027
$ 349 740
5
05.2027
$ 349 740
* 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
$ 1 998 541
06.2025
Foundation
$ 2 198 395
+ $ 199 854
12.2025
50%
$ 2 418 234
+ $ 419 693
12.2026
Facade
$ 2 660 057
+ $ 661 516
06.2027
Completed
$ 2 793 060
+ $ 794 519
Итоговый доход:
+ $ 7 94 520
* 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
@APARTOR Real Estate 2023
All rights reserved