One bedroom apartment of 40 sq.m. in a premium complex 2 minutes from one of the most popular beaches, Layan Beach. The complex provides premium quality infrastructure, all of which ensures consistently high demand for rent. Full apartment furnishings are included in the price, which will reduce costs when purchasing real estate and allow you to quickly enter the rental market. Apartments can be registered in Freehold, which is rare.
APARTMENT PURCHASE SAVINGS
$ 288 132
price from developer
$ 6 279
deposit
$ 94 567
down payment
3 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
+ $ 149 252
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 437 384 (see the price growth chart), which will provide you with a 65.9% profit amounting to about $ 149 252
$ 288 132
Construction Start
$ 437 384
Construction Completion
65.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 813
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 401 per month (≈ +$ 28 813 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 401
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 921 per month (≈ +$ 23 051 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 921
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 6 279
The total price is $ 288 132, split into 3 payments through Q3 2026. The deposit is $ 6 279. The first installment is $ 94 567 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
02.2025
$ 94 570
2
12.2025
$ 100 850
3
08.2026
$ 86 440
* 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
$ 288 132
09.2025
Frame
$ 345 758
+ $ 57 626
03.2026
Interior works
$ 397 622
+ $ 109 490
12.2026
Completed
$ 437 384
+ $ 149 252
Итоговый доход:
+ $ 1 49 252
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Bellevue Beachfront is in an incredibly convenient location, just a minute from Layan Beach and four minutes from Bangtao Beach. Coffee lovers will appreciate the proximity to Au Bon Pain, just 10 minutes away. Shopping and groceries can be found at Boat Avenue Mall and Villa Market, which are also just 10 minutes away. Central Porto De Phuket Mall is just 12 minutes away, while the trendy Catch Beach Club and Headstart International School are a 15-minute walk away.
OTHER UNITS IN THIS COMPLEX
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