The apartments are fully furnished and equipped with household appliances, allowing you to move in or rent out immediately without additional costs. Excellent layout with clear zoning for leisure and work. The bathroom is decorated in a modern minimalist style, equipped with a rain shower, built-in storage systems and designer lighting
APARTMENT PURCHASE SAVINGS
$ 164 794
price from developer
10% • $ 16 480
Apartor discount
$ 148 314
amount due
$ 6 278
deposit
$ 38 216
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
+ $ 64 517
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 229 311 (see the price growth chart), which will provide you with a 64.7% profit amounting to about $ 64 517
$ 148 314
Construction Start
$ 229 311
Construction Completion
64.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 20 764
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 730 per month (≈ +$ 20 764 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 1 730
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 384 per month (≈ +$ 16 611 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 1 384
Monthly income
8.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 32 959
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 44 494. By the time of the second payment (may 05), the property price will be $ 181 273. You exit the deal and assign your ownership rights, yielding a 74.1% profit of $ 32 959
$ 6 278
Deposit
$ 38 216
First Installment
74.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 148 314, split into 5 payments through Q2 2028. The deposit is $ 6 278. The first installment is $ 38 216 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
08.2025
$ 38 220
2
05.2026
$ 25 960
3
01.2027
$ 25 960
4
09.2027
$ 25 960
5
06.2028
$ 25 960
* 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
$ 164 794
12.2025
Foundation
$ 181 273
+ $ 16 479
03.2027
50%
$ 199 400
+ $ 34 606
06.2028
Completed
$ 229 310
+ $ 64 516
Итоговый доход:
+ $ 64 517
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 5-minute leisurely walk from the beautiful Kamala Beach. If you want to immerse yourself in the atmosphere of a beach holiday, the famous Cafe Del Mar is 5 minutes away or 10 minutes on foot. For family fun and activities, the vibrant Phuket FantaSea — park is located nearby, just 5 minutes by car. Shopping and nightlife lovers will appreciate the proximity to Jungceylon Mall and the busy Bangla Road in Patong, which can be reached in 15-20 minutes by car. Just a 10-minute drive from the complex is the luxurious Blue Tree shopping and entertainment center, and the prestigious Boat Avenue shopping center is a 15-minute drive 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