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
$ 2 327 863
price from developer
5% • $ 116 393
Tinora discount
$ 2 211 470
amount due
$ 46 557
deposit
$ 727 457
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
+ $ 238 606
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 566 469 (see the price growth chart), which will provide you with a 16.05% profit amounting to about $ 238 606
$ 2 211 470
Construction Start
$ 2 566 469
Construction Completion
16.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 221 147
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 429 per month (≈ +$ 221 147 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 18 429
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 743 per month (≈ +$ 176 918 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 14 743
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 46 557
The total price is $ 2 211 470, split into 6 payments through Q2 2026. The deposit is $ 46 557. The first installment is $ 727 457 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 46 560
1
08.2025
$ 727 460
2
10.2025
$ 287 490
3
12.2025
$ 287 490
4
02.2026
$ 287 490
5
04.2026
$ 287 490
6
06.2026
$ 287 490
* 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
$ 2 327 863
03.2025
Foundation
$ 2 444 256
+ $ 116 393
06.2026
Completed (+5%)
$ 2 566 469
+ $ 238 606
Итоговый доход:
+ $ 2 38 606
* 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