DESCRIPTION
The villa is created in an "out of time" style, where advanced technologies are organically woven into classic design, providing maximum comfort and durability in the tropical climate of the region. A great option with great potential for investment. The villa will pay for itself in 6 years, offering an annual return (ROI) of 16.7%. Passive monthly income would be about $3,340. When building the villa, the technology of prefabricated houses is used from a steel metal frame with a strong bolted connection that can withstand high seismic loads. We have our own management company that fully services the property so that the investor can make a profit without unnecessary worries. Services include rental, cleaning, system maintenance, 24/7 security, revenue calculation, tax payment and reporting. The villa is built using PIR insulation - the most effective insulating material that allows you to reduce energy consumption, maintaining coolness in the room and providing additional sound insulation. The material has fire resistance, mechanical strength, does not absorb moisture and has a service life of 50 years. The use of natural teak and iron wood Ulin in the finishing of floors and walls, resistant to moisture, pests and rot, makes the finishing durable and environmentally friendly. Two Leasehold variants 20 and 35 years.
VILLA PURCHASE SAVINGS
$ 250 000
price from developer
$ 5 000
deposit
$ 120 000
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
+ $ 52 500
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 302 500 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 52 500
$ 250 000
Construction Start
$ 302 500
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 55 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 583 per month (≈ +$ 55 000 per year). Yield ~22%, estimated payback period — 4.5 years.
22 %
Annual ROI (%)
+ $ 4 583
Monthly income
4.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 667 per month (≈ +$ 44 000 per year). Yield ~17.6%, estimated payback period — 5.7 years.
17.6 %
Annual ROI (%)
+ $ 3 667
Monthly income
5.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 5 000
The total price is $ 250 000, split into 5 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 120 000 (48% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 120 000
2
12.2025
$ 31 250
3
01.2026
$ 31 250
4
03.2026
$ 31 250
5
05.2026
$ 31 250
* 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: 2
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
$ 250 000
09.2025
50%
$ 275 000
+ $ 25 000
12.2025
Completed (+10%)
$ 302 500
+ $ 52 500
Итоговый доход:
+ $ 52 500
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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