APARTMENT PURCHASE SAVINGS
$ 239 496
price from developer
$ 6 136
deposit
$ 77 690
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
+ $ 51 613
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 291 109 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 51 613
$ 239 496
Construction Start
$ 291 109
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 261
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 355 per month (≈ +$ 28 261 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 355
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 884 per month (≈ +$ 22 608 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 884
Monthly income
10.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 136
The total price is $ 239 496, split into 5 payments through Q1 2028. The deposit is $ 6 136. The first installment is $ 77 690 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 77 690
2
06.2026
$ 38 920
3
01.2027
$ 38 920
4
08.2027
$ 38 920
5
03.2028
$ 38 920
* 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: 4
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
$ 239 496
02.2026
Foundation
$ 251 471
+ $ 11 975
08.2026
1st floor
$ 264 045
+ $ 24 549
02.2027
50%
$ 277 247
+ $ 37 751
03.2028
Completed
$ 291 109
+ $ 51 613
Итоговый доход:
+ $ 51 613
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the Karon area, just a few minutes walk from the beach and all the necessary infrastructure. Nearby — cozy cafes, restaurants, supermarkets and markets. Popular tourist areas such as Kata and Patong can be reached in 10–15 minutes by car. The convenient location makes the project attractive to both tourists and those considering Phuket for permanent residence or seasonal holidays.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved