Complete decoration of the villa, terrace and pool, fully equipped bathrooms. Built-in furniture, including kitchenette and wardrobes. Upholstered furniture and appliances are paid separately. 10% discount on full payment. Installment payment for 15 months - during the construction of the villa. Ideal for living and for earning income from investments or rentals. High rental potential thanks to its convenient location and modern design. Type of land ownership - possible leasehold
VILLA PURCHASE SAVINGS
$ 791 921
price from developer
$ 15 838
deposit
$ 261 334
down payment
4 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
+ $ 81 172
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 873 093 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 81 172
$ 791 921
Construction Start
$ 873 093
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 85 527
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 127 per month (≈ +$ 85 527 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 7 127
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 702 per month (≈ +$ 68 422 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 702
Monthly income
11.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 15 838
The total price is $ 791 921, split into 4 payments through Q2 2026. The deposit is $ 15 838. The first installment is $ 261 334 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 840
1
12.2025
$ 261 330
2
01.2026
$ 171 580
3
04.2026
$ 171 580
4
05.2026
$ 171 580
* 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
$ 791 921
03.2025
Foundation
$ 831 517
+ $ 39 596
12.2026
Completed
$ 873 093
+ $ 81 172
Итоговый доход:
+ $ 81 172
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a few minutes from your home is Headstart International School, where children can receive a quality international education. In between lessons, you can have fun at the BlueTree water park or go shopping at the Porto de Phuket shopping center. For daily shopping, there are Makro and Tesco stores nearby. Yachting enthusiasts will appreciate the proximity to the Royal Phuket Marina. The ideal location allows you to quickly reach both Phuket Airport in 25 minutes and the city center — Phuket Town in just 20 minutes.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved