Ceilings over 3 meters high. Repairs and built-in furniture are included. Upholstered furniture and appliances are paid separately. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). Three-room apartments are presented with a total area of 179 sq.m. up to 230 sq.m.
APARTMENT PURCHASE SAVINGS
$ 2 647 412
price from developer
$ 3 139
deposit
$ 923 454
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
+ $ 417 298
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 064 710 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 417 298
$ 2 647 412
Construction Start
$ 3 064 710
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 211 793
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 649 per month (≈ +$ 211 793 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 17 649
Monthly income
12.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 120 per month (≈ +$ 169 434 per year). Yield ~6.4%, estimated payback period — 15.6 years.
6.4 %
Annual ROI (%)
+ $ 14 120
Monthly income
15.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 2 647 412, split into 5 payments through Q4 2026. The deposit is $ 3 139. The first installment is $ 923 454 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 923 450
2
01.2026
$ 430 200
3
05.2026
$ 430 200
4
08.2026
$ 430 200
5
12.2026
$ 430 200
* 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: 3
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
$ 2 647 412
06.2025
50%
$ 2 779 783
+ $ 132 371
06.2026
Interior works
$ 2 918 772
+ $ 271 360
12.2026
Completed
$ 3 064 711
+ $ 417 299
Итоговый доход:
+ $ 4 17 298
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex has a convenient location and easy access to key locations in Phuket. Five minutes away are popular Bang Tao destinations such as Boat Avenue and Porto de Phuket, where you can find supermarkets, shops and restaurants. Popular leisure and entertainment destinations are located a few minutes from the complex: Laguna, Blue Tree and Bang Tao Beach.
For families with children, an important advantage will be the proximity of an international British school, which can be reached in just 20 minutes. Medical assistance is always at hand: Bangkok Hospital (Bang Tao Clinic) is just five minutes away.
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