Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 411 sq.m. up to 1,373 sq.m.
VILLA PURCHASE SAVINGS
$ 1 510 987
price from developer
$ 30 220
deposit
$ 423 076
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
+ $ 154 876
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 665 863 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 154 876
$ 1 510 987
Construction Start
$ 1 665 863
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 83 104
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 925 per month (≈ +$ 83 104 per year). Yield ~5.5%, estimated payback period — 18.2 years.
5.5 %
Annual ROI (%)
+ $ 6 925
Monthly income
18.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 540 per month (≈ +$ 66 483 per year). Yield ~4.4%, estimated payback period — 22.7 years.
4.4 %
Annual ROI (%)
+ $ 5 540
Monthly income
22.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 30 220
The total price is $ 1 510 987, split into 6 payments through Q3 2026. The deposit is $ 30 220. The first installment is $ 423 076 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 30 220
1
10.2025
$ 423 080
2
12.2025
$ 211 540
3
02.2026
$ 211 540
4
04.2026
$ 211 540
5
06.2026
$ 211 540
6
09.2026
$ 211 540
* 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
$ 1 510 987
06.2025
Foundation
$ 1 586 536
+ $ 75 549
09.2026
Completed (+5%)
$ 1 665 863
+ $ 154 876
Итоговый доход:
+ $ 1 54 876
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 10 minutes — and you are already enjoying your holiday on the picturesque Layan Beach. And if you want variety, Bangtao Beach, Naithon Beach and Surin Beach are just a 15-20 minute drive away.
For shopping and entertainment you will find Porto De Phuket and Boat Avenue, which can be reached in 10-15 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf Course and Blue Canyon Golf Course, which are only 15-18 minutes away. If necessary, medical assistance is always at hand: Thalang Hospital can be reached in 13 minutes, and Bangkok Hospital in 35 minutes. And, of course, the proximity of Phuket International Airport, just a 13-minute drive, will be a huge plus for travelers.
OTHER UNITS IN THIS COMPLEX
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