DESCRIPTION
The studio is sold entirely furnished and finished. Kitchen area in some studio options.
VILLA PURCHASE SAVINGS
$ 120 000
price from developer
$ 1 500
deposit
$ 28 500
down payment
9 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
+ $ 39 720
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 159 720 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 39 720
$ 120 000
Construction Start
$ 159 720
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 9 840
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 820 per month (≈ +$ 9 840 per year). Yield ~8.2%, estimated payback period — 12.2 years.
8.2 %
Annual ROI (%)
+ $ 820
Monthly income
12.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 656 per month (≈ +$ 7 872 per year). Yield ~6.6%, estimated payback period — 15.2 years.
6.6 %
Annual ROI (%)
+ $ 656
Monthly income
15.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 9, deposit: 1 500
The total price is $ 120 000, split into 9 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 28 500 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2025
$ 28 500
2
12.2025
$ 11 250
3
03.2026
$ 11 250
4
05.2026
$ 11 250
5
08.2026
$ 11 250
6
10.2026
$ 11 250
7
01.2027
$ 11 250
8
03.2027
$ 11 250
9
06.2027
$ 11 250
* 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
$ 120 000
09.2025
Foundation
$ 132 000
+ $ 12 000
06.2026
50%
$ 145 200
+ $ 25 200
06.2027
Completed
$ 159 720
+ $ 39 720
Итоговый доход:
+ $ 39 720
* 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