DESCRIPTION
Finished furniture — can be occupied immediately. Efficient layout without loss of usable area. Full kitchen with appliances: stove, hood, microwave, refrigerator. Panoramic windows and access to your own balcony. Cozy sleep and rest area — all in one space.
APARTMENT PURCHASE SAVINGS
$ 296 666
price from developer
$ 6 279
deposit
$ 82 721
down payment
5 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
+ $ 30 408
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 327 074 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 30 408
$ 296 666
Construction Start
$ 327 074
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 700
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 225 per month (≈ +$ 26 700 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 2 225
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 780 per month (≈ +$ 21 360 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 1 780
Monthly income
13.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 279
The total price is $ 296 666, split into 5 payments through Q2 2026. The deposit is $ 6 279. The first installment is $ 82 721 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 82 720
2
12.2025
$ 51 920
3
02.2026
$ 51 920
4
04.2026
$ 51 920
5
06.2026
$ 51 920
* 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
$ 296 666
09.2025
50%
$ 311 499
+ $ 14 833
06.2026
Completed (+5%)
$ 327 074
+ $ 30 408
Итоговый доход:
+ $ 30 408
* 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