DESCRIPTION
Private pool with Jacuzzi area. High ceilings and panoramic glazing. Integrated air conditioning and ventilation system.
VILLA PURCHASE SAVINGS
$ 1 165 772
price from developer
$ 6 136
deposit
$ 460 173
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
+ $ 183 755
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 349 527 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 183 755
$ 1 165 772
Construction Start
$ 1 349 527
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 134 064
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 172 per month (≈ +$ 134 064 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 172
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 938 per month (≈ +$ 107 251 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 8 938
Monthly income
10.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 136
The total price is $ 1 165 772, split into 5 payments through Q4 2026. The deposit is $ 6 136. The first installment is $ 460 173 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 460 170
2
03.2026
$ 174 870
3
06.2026
$ 174 870
4
09.2026
$ 174 870
5
12.2026
$ 174 870
* 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
$ 1 165 772
12.2025
50%
$ 1 224 061
+ $ 58 289
06.2026
Interior works
$ 1 285 264
+ $ 119 492
12.2026
Completed
$ 1 349 527
+ $ 183 755
Итоговый доход:
+ $ 1 83 755
* 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