Panoramic windows with mountain or sea views. Personal balcony or garden (depending on type). Fully furnished interior in soft minimalism style. Work area with automatic desk and wireless charging. Smart home: automation of climate, light, curtains, TV and sockets. Kitchen with island and built-in storage drawers. Modern bathroom with thoughtful layout.
APARTMENT PURCHASE SAVINGS
$ 167 805
price from developer
$ 3 356
deposit
$ 52 019
down payment
4 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
+ $ 45 391
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 213 196 (see the price growth chart), which will provide you with a 78.7% profit amounting to about $ 45 391
$ 167 805
Construction Start
$ 213 196
Construction Completion
78.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 459
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 538 per month (≈ +$ 18 459 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 1 538
Monthly income
9.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 231 per month (≈ +$ 14 767 per year). Yield ~8.8%, estimated payback period — 11.4 years.
8.8 %
Annual ROI (%)
+ $ 1 231
Monthly income
11.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 356
The total price is $ 167 805, split into 4 payments through Q2 2026. The deposit is $ 3 356. The first installment is $ 52 019 (31% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 360
1
10.2025
$ 52 020
2
12.2025
$ 37 480
3
03.2026
$ 37 480
4
06.2026
$ 37 480
* 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
$ 167 805
09.2025
50%
$ 176 195
+ $ 8 390
01.2026
Interior works
$ 193 814
+ $ 26 009
05.2026
Completed
$ 213 195
+ $ 45 390
Итоговый доход:
+ $ 45 391
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Essence is located in the upscale part of south Phuket — Rawai district. Within a radius of several kilometers are the beaches of Nai Harn, Yanui, Kata and Karon. Chalong Pier — is just 3 km away, with excursions to the islands. Nearby are Lotus and Makro supermarkets, the best international schools (ISP, BCIS), fitness centers and cafes. Also nearby is the largest shopping center, Central Floresta, which makes the area convenient for both living and 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