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
$ 1 382 355
price from developer
5% • $ 69 118
Apartor discount
$ 1 313 237
amount due
$ 47 648
deposit
$ 411 984
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
+ $ 141 691
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 524 046 (see the price growth chart), which will provide you with a 86.2% profit amounting to about $ 141 691
$ 1 313 237
Construction Start
$ 1 524 046
Construction Completion
86.2 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 722
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 144 per month (≈ +$ 61 722 per year). Yield ~4.7%, estimated payback period — 21.3 years.
4.7 %
Annual ROI (%)
+ $ 5 144
Monthly income
21.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 115 per month (≈ +$ 49 378 per year). Yield ~3.8%, estimated payback period — 26.6 years.
3.8 %
Annual ROI (%)
+ $ 4 115
Monthly income
26.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 47 648
The total price is $ 1 313 237, split into 6 payments through Q2 2026. The deposit is $ 47 648. The first installment is $ 411 984 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 47 650
1
08.2025
$ 411 980
2
10.2025
$ 170 720
3
12.2025
$ 170 720
4
02.2026
$ 170 720
5
04.2026
$ 170 720
6
06.2026
$ 170 720
* 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
$ 1 382 355
03.2025
Foundation
$ 1 451 473
+ $ 69 118
06.2026
Completed (+5%)
$ 1 524 047
+ $ 141 692
Итоговый доход:
+ $ 1 41 691
* 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