Ceilings over 3 meters high. Repairs and built-in furniture are included. Upholstered furniture and appliances are paid separately. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). One-room apartments are presented with a total area of 72 sq.m. up to 75 sq.m.
APARTMENT PURCHASE SAVINGS
$ 1 211 386
price from developer
$ 3 139
deposit
$ 420 845
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
+ $ 391 277
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 602 663 (see the price growth chart), which will provide you with a 75.6% profit amounting to about $ 391 277
$ 1 211 386
Construction Start
$ 1 602 663
Construction Completion
75.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 48 455
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 038 per month (≈ +$ 48 455 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 4 038
Monthly income
25 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 230 per month (≈ +$ 38 764 per year). Yield ~3.2%, estimated payback period — 31.2 years.
3.2 %
Annual ROI (%)
+ $ 3 230
Monthly income
31.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 1 211 386, split into 5 payments through Q4 2026. The deposit is $ 3 139. The first installment is $ 420 845 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 420 840
2
01.2026
$ 196 850
3
05.2026
$ 196 850
4
08.2026
$ 196 850
5
12.2026
$ 196 850
* 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
$ 1 211 386
06.2025
50%
$ 1 453 663
+ $ 242 277
06.2026
Interior works
$ 1 526 346
+ $ 314 960
12.2026
Completed
$ 1 602 663
+ $ 391 277
Итоговый доход:
+ $ 3 91 277
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex has a convenient location and easy access to key locations in Phuket. Five minutes away are popular Bang Tao destinations such as Boat Avenue and Porto de Phuket, where you can find supermarkets, shops and restaurants. Popular leisure and entertainment destinations are located a few minutes from the complex: Laguna, Blue Tree and Bang Tao Beach.
For families with children, an important advantage will be the proximity of an international British school, which can be reached in just 20 minutes. Medical assistance is always at hand: Bangkok Hospital (Bang Tao Clinic) is just five minutes away.
OTHER UNITS IN THIS COMPLEX
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