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. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 402 sq.m. with a land plot of 419 sq.m. up to 515 sq.m.
VILLA PURCHASE SAVINGS
$ 904 012
price from developer
$ 18 080
deposit
$ 253 123
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
+ $ 92 661
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 996 673 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 92 661
$ 904 012
Construction Start
$ 996 673
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 108 481
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 040 per month (≈ +$ 108 481 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 9 040
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 232 per month (≈ +$ 86 785 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 7 232
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 18 080
The total price is $ 904 012, split into 6 payments through Q3 2026. The deposit is $ 18 080. The first installment is $ 253 123 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 18 080
1
10.2025
$ 253 120
2
12.2025
$ 126 560
3
02.2026
$ 126 560
4
04.2026
$ 126 560
5
06.2026
$ 126 560
6
09.2026
$ 126 560
* 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
$ 904 012
06.2025
Foundation
$ 949 213
+ $ 45 201
09.2026
Completed
$ 996 674
+ $ 92 662
Итоговый доход:
+ $ 92 661
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 3.3 km away is Seafood Market, where you can buy fresh seafood. Homepro Village Chalong is 3.8 km away for shopping and household shopping, while beach holidays are available at Naiharn Beach 4.2 km away. Walking enthusiasts will appreciate the proximity of Promthep Cape (6.2 km), and only 4.9 km away is Chalong Pier, ideal for sea excursions.
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