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
$ 568 931
price from developer
10% • $ 56 893
Apartor discount
$ 512 038
amount due
$ 6 278
deposit
$ 147 335
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
+ $ 222 736
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 791 667 (see the price growth chart), which will provide you with a 64.7% profit amounting to about $ 222 736
$ 512 038
Construction Start
$ 791 667
Construction Completion
64.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 685
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 974 per month (≈ +$ 71 685 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 5 974
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 779 per month (≈ +$ 57 348 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 4 779
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
+ $ 113 786
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 153 613. By the time of the second payment (june 06), the property price will be $ 625 824. You exit the deal and assign your ownership rights, yielding a 74.1% profit of $ 113 786
$ 6 278
Deposit
$ 147 335
First Installment
74.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 512 038, split into 5 payments through Q2 2028. The deposit is $ 6 278. The first installment is $ 147 335 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 147 340
2
06.2026
$ 89 610
3
02.2027
$ 89 610
4
10.2027
$ 89 610
5
06.2028
$ 89 610
* 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
$ 568 931
12.2025
Foundation
$ 625 824
+ $ 56 893
03.2027
50%
$ 688 406
+ $ 119 475
06.2028
Completed
$ 791 667
+ $ 222 736
Итоговый доход:
+ $ 2 22 736
* 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