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. 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 319 sq.m. up to 479 sq.m.
VILLA PURCHASE SAVINGS
$ 1 166 560
price from developer
$ 23 331
deposit
$ 326 637
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
+ $ 119 572
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 286 132 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 119 572
$ 1 166 560
Construction Start
$ 1 286 132
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 139 987
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 666 per month (≈ +$ 139 987 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 11 666
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 332 per month (≈ +$ 111 990 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 9 332
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 23 331
The total price is $ 1 166 560, split into 6 payments through Q2 2026. The deposit is $ 23 331. The first installment is $ 326 637 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 23 330
1
08.2025
$ 326 640
2
10.2025
$ 163 320
3
12.2025
$ 163 320
4
02.2026
$ 163 320
5
04.2026
$ 163 320
6
06.2026
$ 163 320
* 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
$ 1 166 560
12.2024
Foundation
$ 1 224 888
+ $ 58 328
03.2026
Completed (+5%)
$ 1 286 132
+ $ 119 572
Итоговый доход:
+ $ 1 19 572
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
It's just a 15-minute drive to picturesque Layan Beach and Bangtao Beach, while Surin Beach is 20 minutes away. For family-friendly activities, Blue Tree Lagoon and Phuket Nature Elephant Reserve are just 7 minutes away. Porto De Phuket and Villa Market - Boat Avenue shopping centers are 10 minutes from the complex, providing convenient access to shopping and restaurants. And for your comfort, Thalang Hospital is only 8 minutes away and Phuket International Airport can be reached in 20 minutes.
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