DESCRIPTION
Fully furnished apartments in modern Asian style. Panoramic windows that fill the interior with light. Premium finishes using natural materials.
VILLA PURCHASE SAVINGS
$ 3 372 459
price from developer
$ 3 069
deposit
$ 671 423
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
+ $ 717 490
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 089 949 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 717 490
$ 3 372 459
Construction Start
$ 4 089 949
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 553 083
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 46 090 per month (≈ +$ 553 083 per year). Yield ~16.4%, estimated payback period — 6.1 years.
16.4 %
Annual ROI (%)
+ $ 46 090
Monthly income
6.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 36 872 per month (≈ +$ 442 467 per year). Yield ~13.1%, estimated payback period — 7.6 years.
13.1 %
Annual ROI (%)
+ $ 36 872
Monthly income
7.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 069
The total price is $ 3 372 459, split into 5 payments through Q4 2027. The deposit is $ 3 069. The first installment is $ 671 423 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 671 420
2
06.2026
$ 674 490
3
12.2026
$ 674 490
4
06.2027
$ 674 490
5
11.2027
$ 674 490
* 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
$ 3 372 459
09.2025
1st floor
$ 3 541 082
+ $ 168 623
06.2026
50%
$ 3 718 136
+ $ 345 677
12.2027
Completed
$ 4 089 950
+ $ 717 491
Итоговый доход:
+ $ 7 17 490
* 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