DESCRIPTION
Full readiness — apartments with finishing, furniture and appliances. studios from 40 m² with zoned space and bath from 6 m².
APARTMENT PURCHASE SAVINGS
$ 187 355
price from developer
$ 1 000
deposit
$ 36 500
down payment
7 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
+ $ 39 345
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 226 700 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 39 345
$ 187 355
Construction Start
$ 226 700
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 124
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 094 per month (≈ +$ 25 124 per year). Yield ~13.41%, estimated payback period — 7.5 years.
13.41 %
Annual ROI (%)
+ $ 2 094
Monthly income
7.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 675 per month (≈ +$ 20 099 per year). Yield ~10.7%, estimated payback period — 9.3 years.
10.7 %
Annual ROI (%)
+ $ 1 675
Monthly income
9.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 1 000
The total price is $ 187 355, split into 7 payments through Q4 2026. The deposit is $ 1 000. The first installment is $ 36 500 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
10.2025
$ 36 500
2
12.2025
$ 24 980
3
02.2026
$ 24 980
4
05.2026
$ 24 980
5
07.2026
$ 24 980
6
09.2026
$ 24 980
7
12.2026
$ 24 980
* 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
$ 187 355
09.2025
50%
$ 206 090
+ $ 18 735
12.2026
Completed (+10%)
$ 226 699
+ $ 39 344
Итоговый доход:
+ $ 39 345
* 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