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
$ 1 211 789
price from developer
5% • $ 60 589
Tinora discount
$ 1 151 200
amount due
$ 46 557
deposit
$ 356 364
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
+ $ 124 209
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 335 998 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 124 209
$ 1 151 200
Construction Start
$ 1 335 998
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 115 120
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 593 per month (≈ +$ 115 120 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 593
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 675 per month (≈ +$ 92 096 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 675
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 46 557
The total price is $ 1 151 200, split into 6 payments through Q2 2026. The deposit is $ 46 557. The first installment is $ 356 364 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 46 560
1
08.2025
$ 356 360
2
10.2025
$ 149 660
3
12.2025
$ 149 660
4
02.2026
$ 149 660
5
04.2026
$ 149 660
6
06.2026
$ 149 660
* 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
$ 1 211 789
03.2025
Foundation
$ 1 272 378
+ $ 60 589
06.2026
Completed (+5%)
$ 1 335 997
+ $ 124 208
Итоговый доход:
+ $ 1 24 209
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved