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
$ 1 212 511
price from developer
5% • $ 60 625
Tinora discount
$ 1 151 886
amount due
$ 46 585
deposit
$ 356 577
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
+ $ 124 283
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 336 794 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 124 283
$ 1 151 886
Construction Start
$ 1 336 794
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 115 189
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 599 per month (≈ +$ 115 189 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 599
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 679 per month (≈ +$ 92 151 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 679
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 46 585
The total price is $ 1 151 886, split into 6 payments through Q2 2026. The deposit is $ 46 585. The first installment is $ 356 577 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 46 580
1
08.2025
$ 356 580
2
10.2025
$ 149 740
3
12.2025
$ 149 740
4
02.2026
$ 149 740
5
04.2026
$ 149 740
6
06.2026
$ 149 740
* 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
$ 1 212 511
03.2025
Foundation
$ 1 273 137
+ $ 60 626
06.2026
Completed (+5%)
$ 1 336 794
+ $ 124 283
Итоговый доход:
+ $ 1 24 283
* 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