Ideal for earning income, investing or renting. 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). All apartments are equipped with built-in furniture and modern household appliances. Three-room apartments are presented with a total area of 354 sq.m. and 498 sq.m. Mortgages from 3 years to 5 years at 7% per annum are possible. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 4 408 163
price from developer
$ 3 140
deposit
$ 878 493
down payment
10 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
+ $ 925 714
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 333 877 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 925 714
$ 4 408 163
Construction Start
$ 5 333 877
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 132 245
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 020 per month (≈ +$ 132 245 per year). Yield ~3%, estimated payback period — 33.3 years.
3 %
Annual ROI (%)
+ $ 11 020
Monthly income
33.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 816 per month (≈ +$ 105 796 per year). Yield ~2.4%, estimated payback period — 41.7 years.
2.4 %
Annual ROI (%)
+ $ 8 816
Monthly income
41.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 10, deposit: 3 140
The total price is $ 4 408 163, split into 10 payments through Q1 2027. The deposit is $ 3 140. The first installment is $ 878 493 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 878 490
2
12.2025
$ 391 840
3
01.2026
$ 391 840
4
03.2026
$ 391 840
5
05.2026
$ 391 840
6
07.2026
$ 391 840
7
08.2026
$ 391 840
8
10.2026
$ 391 840
9
12.2026
$ 391 840
10
02.2027
$ 391 840
* 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
$ 4 408 163
09.2025
Interior works
$ 4 848 979
+ $ 440 816
12.2025
Completed
$ 5 333 877
+ $ 925 714
Итоговый доход:
+ $ 9 25 714
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Banyan Tree Grand Residences Seaview Residences is in one of the most convenient locations in Phuket. Bangtao and Layan beaches can be reached in just 5 minutes by car, ideal for a beach holiday. Boat Avenue and Porto de Phuket shopping centers are a 10-minute drive away, offering excellent shopping and entertainment options. Phuket International Airport is just 25 minutes away, making the complex convenient for frequent travel. Laguna Phuket Golf Club is also in close proximity, ideal for fans of the sport.
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