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
$ 778 552
price from developer
$ 15 571
deposit
$ 256 922
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
+ $ 79 801
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 858 353 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 79 801
$ 778 552
Construction Start
$ 858 353
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 928
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 244 per month (≈ +$ 38 928 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 3 244
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 595 per month (≈ +$ 31 142 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 2 595
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 15 571
The total price is $ 778 552, split into 5 payments through Q2 2026. The deposit is $ 15 571. The first installment is $ 256 922 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 570
1
10.2025
$ 256 920
2
12.2025
$ 126 510
3
02.2026
$ 126 510
4
04.2026
$ 126 510
5
06.2026
$ 126 510
* 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
$ 778 552
03.2025
Foundation
$ 817 480
+ $ 38 928
12.2026
Completed
$ 858 354
+ $ 79 802
Итоговый доход:
+ $ 79 801
* 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
@Tokens Real Estate 2023
All rights reserved