DESCRIPTION
Complete decoration of the villa, terrace and pool, fully equipped bathrooms, landscaping of the garden. Built-in furniture, including kitchenette and wardrobes. Upholstered furniture and appliances are paid separately. Ideal for living and for earning income from investments or rentals. High rental potential thanks to its convenient location and modern design
VILLA PURCHASE SAVINGS
$ 1 240 188
price from developer
5% • $ 62 009
Apartor discount
$ 1 178 179
amount due
$ 47 648
deposit
$ 364 716
down payment
6 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
+ $ 127 120
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 367 308 (see the price growth chart), which will provide you with a 86.2% profit amounting to about $ 127 120
$ 1 178 179
Construction Start
$ 1 367 308
Construction Completion
86.2 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 374
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 615 per month (≈ +$ 55 374 per year). Yield ~4.7%, estimated payback period — 21.3 years.
4.7 %
Annual ROI (%)
+ $ 4 615
Monthly income
21.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 692 per month (≈ +$ 44 300 per year). Yield ~3.8%, estimated payback period — 26.6 years.
3.8 %
Annual ROI (%)
+ $ 3 692
Monthly income
26.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 47 648
The total price is $ 1 178 179, split into 6 payments through Q2 2026. The deposit is $ 47 648. The first installment is $ 364 716 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 47 650
1
08.2025
$ 364 720
2
10.2025
$ 153 160
3
12.2025
$ 153 160
4
02.2026
$ 153 160
5
04.2026
$ 153 160
6
06.2026
$ 153 160
* 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
$ 1 240 188
03.2025
Foundation
$ 1 302 197
+ $ 62 009
06.2026
Completed (+5%)
$ 1 367 307
+ $ 127 119
Итоговый доход:
+ $ 1 27 120
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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