DESCRIPTION
Fully furnished apartments in modern Asian style. Panoramic windows that fill the interior with light. Premium finishes using natural materials.
VILLA PURCHASE SAVINGS
$ 3 450 549
price from developer
$ 3 140
deposit
$ 686 970
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
+ $ 734 104
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 184 653 (see the price growth chart), which will provide you with a 82.5% profit amounting to about $ 734 104
$ 3 450 549
Construction Start
$ 4 184 653
Construction Completion
82.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 172 527
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 377 per month (≈ +$ 172 527 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 14 377
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 502 per month (≈ +$ 138 022 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 11 502
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 140
The total price is $ 3 450 549, split into 5 payments through Q4 2027. The deposit is $ 3 140. The first installment is $ 686 970 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 686 970
2
04.2026
$ 690 110
3
11.2026
$ 690 110
4
05.2027
$ 690 110
5
12.2027
$ 690 110
* 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
$ 3 450 549
09.2025
1st floor
$ 3 623 076
+ $ 172 527
06.2026
50%
$ 3 804 230
+ $ 353 681
12.2027
Completed
$ 4 184 653
+ $ 734 104
Итоговый доход:
+ $ 7 34 104
* 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