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
$ 2 382 417
price from developer
5% • $ 119 121
Apartor discount
$ 2 263 296
amount due
$ 47 648
deposit
$ 744 505
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
+ $ 244 198
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 626 615 (see the price growth chart), which will provide you with a 86.2% profit amounting to about $ 244 198
$ 2 263 296
Construction Start
$ 2 626 615
Construction Completion
86.2 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 106 375
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 865 per month (≈ +$ 106 375 per year). Yield ~4.7%, estimated payback period — 21.3 years.
4.7 %
Annual ROI (%)
+ $ 8 865
Monthly income
21.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 092 per month (≈ +$ 85 100 per year). Yield ~3.8%, estimated payback period — 26.6 years.
3.8 %
Annual ROI (%)
+ $ 7 092
Monthly income
26.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 47 648
The total price is $ 2 263 296, split into 6 payments through Q2 2026. The deposit is $ 47 648. The first installment is $ 744 505 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 47 650
1
08.2025
$ 744 510
2
10.2025
$ 294 230
3
12.2025
$ 294 230
4
02.2026
$ 294 230
5
04.2026
$ 294 230
6
06.2026
$ 294 230
* 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
$ 2 382 417
03.2025
Foundation
$ 2 501 538
+ $ 119 121
06.2026
Completed (+5%)
$ 2 626 615
+ $ 244 198
Итоговый доход:
+ $ 2 44 198
* 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