DESCRIPTION
Private pool with Jacuzzi area. High ceilings and panoramic glazing. Integrated air conditioning and ventilation system.
VILLA PURCHASE SAVINGS
$ 1 166 396
price from developer
$ 6 139
deposit
$ 460 419
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
+ $ 183 853
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 350 249 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 183 853
$ 1 166 396
Construction Start
$ 1 350 249
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 134 136
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 178 per month (≈ +$ 134 136 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 178
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 942 per month (≈ +$ 107 308 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 8 942
Monthly income
10.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 139
The total price is $ 1 166 396, split into 5 payments through Q4 2026. The deposit is $ 6 139. The first installment is $ 460 419 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 460 420
2
03.2026
$ 174 960
3
06.2026
$ 174 960
4
09.2026
$ 174 960
5
12.2026
$ 174 960
* 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
$ 1 166 396
12.2025
50%
$ 1 224 716
+ $ 58 320
06.2026
Interior works
$ 1 285 952
+ $ 119 556
12.2026
Completed
$ 1 350 250
+ $ 183 854
Итоговый доход:
+ $ 1 83 853
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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