Full furnishings, including appliances and utensils. Natural materials in finishing create comfort and coziness. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Ideal for earning income from investments or renting. Interest-free installments until the 1st quarter of 2026 are profitable and convenient (see the chart below). The studios are presented with a total area of 30.96, 33.5, 35.45, 37.9, 43.64, 32.7 and 38 sq.m.
APARTMENT PURCHASE SAVINGS
$ 268 363
price from developer
5% • $ 13 418
Apartor discount
$ 254 945
amount due
$ 3 139
deposit
$ 60 597
down payment
3 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
+ $ 88 828
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 357 191 (see the price growth chart), which will provide you with a 71.4% profit amounting to about $ 88 828
$ 254 945
Construction Start
$ 357 191
Construction Completion
71.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 259
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 188 per month (≈ +$ 26 259 per year). Yield ~10.3%, estimated payback period — 9.7 years.
10.3 %
Annual ROI (%)
+ $ 2 188
Monthly income
9.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 751 per month (≈ +$ 21 007 per year). Yield ~8.2%, estimated payback period — 12.1 years.
8.2 %
Annual ROI (%)
+ $ 1 751
Monthly income
12.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 3 139
The total price is $ 254 945, split into 3 payments through Q1 2026. The deposit is $ 3 139. The first installment is $ 60 597 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 60 600
2
12.2025
$ 95 600
3
03.2026
$ 95 600
* 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: 3
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
$ 268 363
06.2025
Interior works
$ 295 199
+ $ 26 836
12.2025
Facade
$ 324 719
+ $ 56 356
03.2026
Completed
$ 357 191
+ $ 88 828
Итоговый доход:
+ $ 88 828
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Located in an ideal place for a comfortable life and relaxation. Nai Harn and Ya Nui beaches are just a 5-minute drive away. Rawai Beach is just 200 meters away. Within walking distance, just 100 meters away, there is the Robinson shopping center, a school, a kindergarten and a park. It will take a few minutes drive to reach the picturesque Promthep Cape. Also nearby is the famous Rawai Fish Market. You can explore the location of the area in more detail on the map below.
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