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. The Forestique village has villas with designs for every taste: Modern luxury and Balinese tropical. 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 318, 424, 425, 428, 434, 535, 536, 567, 568 sq.m.
VILLA PURCHASE SAVINGS
$ 1 430 253
price from developer
$ 21 426
deposit
$ 407 650
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
+ $ 146 601
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 576 854 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 146 601
$ 1 430 253
Construction Start
$ 1 576 854
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 120 141
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 012 per month (≈ +$ 120 141 per year). Yield ~8.4%, estimated payback period — 11.9 years.
8.4 %
Annual ROI (%)
+ $ 10 012
Monthly income
11.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 009 per month (≈ +$ 96 113 per year). Yield ~6.7%, estimated payback period — 14.9 years.
6.7 %
Annual ROI (%)
+ $ 8 009
Monthly income
14.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 21 426
The total price is $ 1 430 253, split into 6 payments through Q3 2026. The deposit is $ 21 426. The first installment is $ 407 650 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 21 430
1
10.2025
$ 407 650
2
12.2025
$ 200 240
3
02.2026
$ 200 240
4
04.2026
$ 200 240
5
06.2026
$ 200 240
6
09.2026
$ 200 240
* 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
$ 1 430 253
06.2025
Foundation
$ 1 501 766
+ $ 71 513
09.2026
Completed (+5%)
$ 1 576 854
+ $ 146 601
Итоговый доход:
+ $ 1 46 601
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
It's just a 10-minute drive to picturesque Layan Beach, while Bangtao Beach is just 13 minutes away. For shopping and entertainment, Central Porto De Phuket and Boat Avenue are just 10 and 15 minutes away respectively. Golfers will appreciate the proximity of Laguna Golf Phuket and Blue Canyon Golf Course, which can be reached in 15 and 18 minutes. Phuket International Airport is just 13 minutes away, while Thalang Hospital and Bangkok Hospital are 13 and 35 minutes away respectively.
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