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
$ 1 384 425
price from developer
$ 25 821
deposit
$ 389 507
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
+ $ 141 903
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 526 328 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 141 903
$ 1 384 425
Construction Start
$ 1 526 328
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 116 292
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 691 per month (≈ +$ 116 292 per year). Yield ~8.4%, estimated payback period — 11.9 years.
8.4 %
Annual ROI (%)
+ $ 9 691
Monthly income
11.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 753 per month (≈ +$ 93 033 per year). Yield ~6.7%, estimated payback period — 14.9 years.
6.7 %
Annual ROI (%)
+ $ 7 753
Monthly income
14.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 25 821
The total price is $ 1 384 425, split into 6 payments through Q3 2026. The deposit is $ 25 821. The first installment is $ 389 507 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 25 820
1
10.2025
$ 389 510
2
12.2025
$ 193 820
3
02.2026
$ 193 820
4
04.2026
$ 193 820
5
06.2026
$ 193 820
6
09.2026
$ 193 820
* 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
$ 1 384 425
06.2025
Foundation
$ 1 453 646
+ $ 69 221
09.2026
Completed (+5%)
$ 1 526 328
+ $ 141 903
Итоговый доход:
+ $ 1 41 903
* 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