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
$ 155 911
price from developer
5% • $ 7 796
Apartor discount
$ 148 115
amount due
$ 3 137
deposit
$ 33 893
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
+ $ 51 606
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 207 517 (see the price growth chart), which will provide you with a 71.4% profit amounting to about $ 51 606
$ 148 115
Construction Start
$ 207 517
Construction Completion
71.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 256
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 271 per month (≈ +$ 15 256 per year). Yield ~10.3%, estimated payback period — 9.7 years.
10.3 %
Annual ROI (%)
+ $ 1 271
Monthly income
9.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 017 per month (≈ +$ 12 205 per year). Yield ~8.2%, estimated payback period — 12.1 years.
8.2 %
Annual ROI (%)
+ $ 1 017
Monthly income
12.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 3 137
The total price is $ 148 115, split into 3 payments through Q1 2026. The deposit is $ 3 137. The first installment is $ 33 893 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 33 890
2
12.2025
$ 55 540
3
03.2026
$ 55 540
* 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
$ 155 911
06.2025
Interior works
$ 171 502
+ $ 15 591
12.2025
Facade
$ 188 652
+ $ 32 741
03.2026
Completed
$ 207 517
+ $ 51 606
Итоговый доход:
+ $ 51 606
* 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