DESCRIPTION
The villa is equipped with stylish handmade furniture made of natural wood, which creates a cozy atmosphere and harmony with the surrounding natural landscape. Spacious floor-to-ceiling windows ensure maximum penetration of natural light and offer breathtaking views of the garden and nature. Modern engineering structures, including Grohe plumbing, high-quality pipes and a water supply system, ensure the durability and reliability of all communications. Leasehold 29 years, renewable for 30 years at market price.
VILLA PURCHASE SAVINGS
$ 260 000
price from developer
$ 2 600
deposit
$ 127 400
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
+ $ 169 000
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 429 000 (see the price growth chart), which will provide you with a 60.6% profit amounting to about $ 169 000
$ 260 000
Construction Start
$ 429 000
Construction Completion
60.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 77 740
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 478 per month (≈ +$ 77 740 per year). Yield ~29.9%, estimated payback period — 3.3 years.
29.9 %
Annual ROI (%)
+ $ 6 478
Monthly income
3.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 183 per month (≈ +$ 62 192 per year). Yield ~23.9%, estimated payback period — 4.2 years.
23.9 %
Annual ROI (%)
+ $ 5 183
Monthly income
4.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 2 600
The total price is $ 260 000, split into 4 payments through Q4 2029. The deposit is $ 2 600. The first installment is $ 127 400 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 600
1
10.2025
$ 127 400
2
02.2027
$ 43 330
3
07.2028
$ 43 330
4
12.2029
$ 43 330
* 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
$ 260 000
09.2025
Foundation
$ 286 000
+ $ 26 000
12.2035
Completed (+50%)
$ 429 000
+ $ 169 000
Итоговый доход:
+ $ 1 69 000
* 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