DESCRIPTION
Private pool with Jacuzzi area. High ceilings and panoramic glazing. Integrated air conditioning and ventilation system.
VILLA PURCHASE SAVINGS
$ 1 193 093
price from developer
$ 6 279
deposit
$ 470 958
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
+ $ 188 061
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 381 154 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 188 061
$ 1 193 093
Construction Start
$ 1 381 154
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 59 655
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 971 per month (≈ +$ 59 655 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 4 971
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 977 per month (≈ +$ 47 724 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 3 977
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 279
The total price is $ 1 193 093, split into 5 payments through Q4 2026. The deposit is $ 6 279. The first installment is $ 470 958 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 470 960
2
01.2026
$ 178 960
3
05.2026
$ 178 960
4
08.2026
$ 178 960
5
12.2026
$ 178 960
* 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: 3
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
$ 1 193 093
12.2025
50%
$ 1 252 748
+ $ 59 655
06.2026
Interior works
$ 1 315 385
+ $ 122 292
12.2026
Completed
$ 1 381 154
+ $ 188 061
Итоговый доход:
+ $ 1 88 061
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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