For investors buying two or more apartments, there is a special discounted rate. The apartments are fully furnished and equipped with household appliances, which allows you to immediately move in or rent them out without the need for additional investment. Excellent layout with clear zoning separation for leisure and work
APARTMENT PURCHASE SAVINGS
$ 779 396
price from developer
10% • $ 77 940
Apartor discount
$ 701 456
amount due
$ 6 278
deposit
$ 204 159
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
+ $ 305 134
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 084 530 (see the price growth chart), which will provide you with a 64.7% profit amounting to about $ 305 134
$ 701 456
Construction Start
$ 1 084 530
Construction Completion
64.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 98 204
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 184 per month (≈ +$ 98 204 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 8 184
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 547 per month (≈ +$ 78 563 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 6 547
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
+ $ 155 880
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 210 437. By the time of the second payment (june 06), the property price will be $ 857 336. You exit the deal and assign your ownership rights, yielding a 74.1% profit of $ 155 880
$ 6 278
Deposit
$ 204 159
First Installment
74.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 701 456, split into 5 payments through Q2 2028. The deposit is $ 6 278. The first installment is $ 204 159 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 204 160
2
06.2026
$ 122 750
3
02.2027
$ 122 750
4
10.2027
$ 122 750
5
06.2028
$ 122 750
* 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
$ 779 396
12.2025
Foundation
$ 857 336
+ $ 77 940
03.2027
50%
$ 943 070
+ $ 163 674
06.2028
Completed
$ 1 084 530
+ $ 305 134
Итоговый доход:
+ $ 3 05 134
* 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