The apartments with an area of 26.5 m² are designed with an emphasis on efficient use of space and high liquidity. The layout includes a spacious living area, a full bathroom and a balcony with the possibility of a recreation area. Panoramic windows fill the room with light, visually expanding the space, which is especially valuable for short-term rentals.
The format is ideal for both vacationers and investors — due to its compactness, sought-after area and favorable entry costs. The apartments are located in a complex with complete infrastructure, which increases the attractiveness of the property in the rental market and contributes to a quick payback.
APARTMENT PURCHASE SAVINGS
$ 107 500
price from developer
$ 1 500
deposit
$ 25 400
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
+ $ 16 945
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 124 445 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 16 945
$ 107 500
Construction Start
$ 124 445
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 13 147
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 096 per month (≈ +$ 13 147 per year). Yield ~12.23%, estimated payback period — 8.2 years.
12.23 %
Annual ROI (%)
+ $ 1 096
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 876 per month (≈ +$ 10 518 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 876
Monthly income
10.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 1 500
The total price is $ 107 500, split into 7 payments through Q4 2027. The deposit is $ 1 500. The first installment is $ 25 400 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2025
$ 25 400
2
02.2026
$ 13 430
3
06.2026
$ 13 430
4
11.2026
$ 13 430
5
03.2027
$ 13 430
6
07.2027
$ 13 430
7
12.2027
$ 13 430
* 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
$ 107 500
02.2026
50%
$ 112 875
+ $ 5 375
01.2027
Interior works
$ 118 519
+ $ 11 019
12.2027
Completed
$ 124 445
+ $ 16 945
Итоговый доход:
+ $ 16 945
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in one of the best locations in Changgu — just 5 minutes walk to Pererenan Beach. Within a radius of 2–7 minutes are the key points of attraction of the area: Le Bajo Dayclub (2 min), Gimme Shelter Skate Park and Bali Polo Club (3 min), Pescado and Masmara restaurants (3–4 min), as well as La Brisa, Old Man's Beach Club and Jungle Padel (5–7 min). This rich environment ensures high tourist traffic, makes the location attractive to tenants and profitable for investment.
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