Full apartment furnishings are included in the price. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). Ideal for earning income, investing or renting. It is possible to register ownership in a freehold - 300,000 THB for a studio and one-room apartments, 500,000 THB - two-room apartments
APARTMENT PURCHASE SAVINGS
$ 484 821
price from developer
10% • $ 48 482
Apartor discount
$ 436 339
amount due
$ 6 274
deposit
$ 190 080
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
+ $ 226 024
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 662 363 (see the price growth chart), which will provide you with a 65.9% profit amounting to about $ 226 024
$ 436 339
Construction Start
$ 662 363
Construction Completion
65.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 43 634
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 636 per month (≈ +$ 43 634 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 3 636
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 909 per month (≈ +$ 34 907 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 2 909
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 6 274
The total price is $ 436 339, split into 3 payments through Q4 2026. The deposit is $ 6 274. The first installment is $ 190 080 (44% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 270
1
08.2025
$ 190 080
2
04.2026
$ 119 990
3
12.2026
$ 119 990
* 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
$ 436 339
09.2025
Frame
$ 523 607
+ $ 87 268
03.2026
Interior works
$ 602 148
+ $ 165 809
12.2026
Completed
$ 662 363
+ $ 226 024
Итоговый доход:
+ $ 2 26 024
* 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