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
$ 2 111 542
price from developer
$ 42 231
deposit
$ 591 230
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
+ $ 216 433
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 327 975 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 216 433
$ 2 111 542
Construction Start
$ 2 327 975
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 253 385
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 21 115 per month (≈ +$ 253 385 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 21 115
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 16 892 per month (≈ +$ 202 708 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 16 892
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 42 231
The total price is $ 2 111 542, split into 6 payments through Q3 2026. The deposit is $ 42 231. The first installment is $ 591 230 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 42 230
1
10.2025
$ 591 230
2
12.2025
$ 295 620
3
02.2026
$ 295 620
4
04.2026
$ 295 620
5
06.2026
$ 295 620
6
09.2026
$ 295 620
* 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
$ 2 111 542
06.2025
Foundation
$ 2 217 119
+ $ 105 577
09.2026
Completed
$ 2 327 975
+ $ 216 433
Итоговый доход:
+ $ 2 16 433
* 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