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. In the Grand Avenue village there are villas with designs for every taste: Forest, Elegance, Signature, Modern Luxury. 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 430 sq.m. up to 1700 sq.m.
VILLA PURCHASE SAVINGS
$ 1 825 488
price from developer
$ 36 510
deposit
$ 511 137
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
+ $ 187 113
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 012 601 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 187 113
$ 1 825 488
Construction Start
$ 2 012 601
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 219 059
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 255 per month (≈ +$ 219 059 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 18 255
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 604 per month (≈ +$ 175 247 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 14 604
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 36 510
The total price is $ 1 825 488, split into 6 payments through Q3 2026. The deposit is $ 36 510. The first installment is $ 511 137 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 36 510
1
10.2025
$ 511 140
2
12.2025
$ 255 570
3
02.2026
$ 255 570
4
04.2026
$ 255 570
5
06.2026
$ 255 570
6
09.2026
$ 255 570
* 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
$ 1 825 488
06.2025
Foundation
$ 1 916 762
+ $ 91 274
09.2026
Completed
$ 2 012 600
+ $ 187 112
Итоговый доход:
+ $ 1 87 113
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 5-minute drive separates you from the beautiful Layan Beach, and Bangtao Beach can be reached in 10 minutes. Boat Avenue and Porto De Phuket, which are 10 minutes away, are ideal for shopping and entertainment. Outdoor enthusiasts will appreciate the proximity of Blue Tree Lagoon and Laguna Golf, which are just 15 and 10 minutes away respectively. Medical assistance is also available: Thalang Hospital is 13 minutes away, and Bangkok Hospital is 35 minutes away.
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