Installment payment throughout the villa construction period. Ideal for living or for earning rental income.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Each luxurious bedroom has full-length windows with panoramic views of both sides: on one side there is a breathtaking view of the coastline and the horizon, on the other side — of majestic mountains covered with lush vegetation
VILLA PURCHASE SAVINGS
$ 3 956 044
price from developer
5% • $ 197 803
Apartor discount
$ 3 758 241
amount due
$ 3 140
deposit
$ 748 509
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
+ $ 405 494
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 361 538 (see the price growth chart), which will provide you with a 86.2% profit amounting to about $ 405 494
$ 3 758 241
Construction Start
$ 4 361 538
Construction Completion
86.2 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 140
The total price is $ 3 758 241, split into 5 payments through Q1 2027. The deposit is $ 3 140. The first installment is $ 748 509 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 748 510
2
02.2026
$ 751 650
3
06.2026
$ 751 650
4
10.2026
$ 751 650
5
03.2027
$ 751 650
* 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: 2
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
$ 3 956 044
09.2025
Interior works
$ 4 153 846
+ $ 197 802
12.2025
Completed
$ 4 361 538
+ $ 405 494
Итоговый доход:
+ $ 4 05 494
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Banyan Tree Grand Residences Beach Terraces is located in a picturesque area of Phuket, just a 5-minute drive from the beautiful beaches of Bangtao and Layan, ideal for beach lovers. Boat Avenue and Porto de Phuket shopping centers are just 10 minutes by car, providing convenient access to shops and restaurants. Phuket International Airport is located approximately 25 minutes away, convenient for frequent travel. There are also prestigious golf courses and international schools nearby, making it an ideal place for family living.
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