DESCRIPTION
Fully furnished and equipped with kitchen and bathroom. Apartments — in ready-made rental format (turn-key solution).
VILLA PURCHASE SAVINGS
$ 250 000
price from developer
$ 3 000
deposit
$ 122 000
down payment
6 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
+ $ 25 625
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 275 625 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 25 625
$ 250 000
Construction Start
$ 275 625
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 35 425
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 952 per month (≈ +$ 35 425 per year). Yield ~14.17%, estimated payback period — 7.1 years.
14.17 %
Annual ROI (%)
+ $ 2 952
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 362 per month (≈ +$ 28 340 per year). Yield ~11.3%, estimated payback period — 8.8 years.
11.3 %
Annual ROI (%)
+ $ 2 362
Monthly income
8.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 3 000
The total price is $ 250 000, split into 6 payments through Q3 2026. The deposit is $ 3 000. The first installment is $ 122 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
10.2025
$ 122 000
2
12.2025
$ 25 000
3
01.2026
$ 25 000
4
03.2026
$ 25 000
5
05.2026
$ 25 000
6
07.2026
$ 25 000
* 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
$ 250 000
09.2025
Interior works
$ 262 500
+ $ 12 500
12.2025
Completed (+5%)
$ 275 625
+ $ 25 625
Итоговый доход:
+ $ 25 625
* 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