DESCRIPTION
Full premium furnishings for a cozy life or rental. Panoramic windows and high ceilings of 3 m fill the rooms with light. Payback 6.8 years. Sauna and cold font right on your own territory
VILLA PURCHASE SAVINGS
$ 360 000
price from developer
$ 7 200
deposit
$ 172 800
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
+ $ 75 600
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 435 600 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 75 600
$ 360 000
Construction Start
$ 435 600
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 90 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 500 per month (≈ +$ 90 000 per year). Yield ~25%, estimated payback period — 4 years.
25 %
Annual ROI (%)
+ $ 7 500
Monthly income
4 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 000 per month (≈ +$ 72 000 per year). Yield ~20%, estimated payback period — 5 years.
20 %
Annual ROI (%)
+ $ 6 000
Monthly income
5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 7 200
The total price is $ 360 000, split into 5 payments through Q2 2026. The deposit is $ 7 200. The first installment is $ 172 800 (48% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 7 200
1
10.2025
$ 172 800
2
12.2025
$ 45 000
3
01.2026
$ 45 000
4
03.2026
$ 45 000
5
05.2026
$ 45 000
* 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
$ 360 000
09.2025
50%
$ 396 000
+ $ 36 000
12.2025
Completed (+10%)
$ 435 600
+ $ 75 600
Итоговый доход:
+ $ 75 600
* 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