APARTMENT PURCHASE SAVINGS
$ 245 078
price from developer
$ 6 279
deposit
$ 79 500
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
+ $ 52 816
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 297 894 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 52 816
$ 245 078
Construction Start
$ 297 894
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 12 254
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 021 per month (≈ +$ 12 254 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 1 021
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 817 per month (≈ +$ 9 803 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 817
Monthly income
25 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 12 254
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 85 779. By the time of the second payment (may 05), the property price will be $ 257 332. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 12 254
$ 6 279
Deposit
$ 79 500
First Installment
14.3 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 279
The total price is $ 245 078, split into 5 payments through Q1 2028. The deposit is $ 6 279. The first installment is $ 79 500 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 79 500
2
05.2026
$ 39 820
3
12.2026
$ 39 820
4
07.2027
$ 39 820
5
03.2028
$ 39 820
* 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
$ 245 078
02.2026
Foundation
$ 257 332
+ $ 12 254
08.2026
1st floor
$ 270 199
+ $ 25 121
02.2027
50%
$ 283 709
+ $ 38 631
03.2028
Completed
$ 297 894
+ $ 52 816
Итоговый доход:
+ $ 52 816
* 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
@Tokens Real Estate 2023
All rights reserved