DESCRIPTION
Layout thought out to the smallest detail. Fully furnished and ready to move in. Panoramic views from each studio. Private terrace with secluded relaxation area.
APARTMENT PURCHASE SAVINGS
$ 104 000
price from developer
$ 1 500
deposit
$ 29 700
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
+ $ 34 424
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 138 424 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 34 424
$ 104 000
Construction Start
$ 138 424
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 288
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 274 per month (≈ +$ 15 288 per year). Yield ~14.7%, estimated payback period — 6.8 years.
14.7 %
Annual ROI (%)
+ $ 1 274
Monthly income
6.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 019 per month (≈ +$ 12 230 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 1 019
Monthly income
8.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 500
The total price is $ 104 000, split into 5 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 29 700 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2025
$ 29 700
2
03.2026
$ 18 200
3
08.2026
$ 18 200
4
01.2027
$ 18 200
5
06.2027
$ 18 200
* 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
$ 104 000
06.2025
Foundation
$ 114 400
+ $ 10 400
09.2026
50%
$ 125 840
+ $ 21 840
06.2027
Completed
$ 138 424
+ $ 34 424
Итоговый доход:
+ $ 34 424
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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