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
$ 1 144 737
price from developer
$ 22 895
deposit
$ 320 526
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
+ $ 117 336
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 262 073 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 117 336
$ 1 144 737
Construction Start
$ 1 262 073
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 114 474
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 539 per month (≈ +$ 114 474 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 9 539
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 632 per month (≈ +$ 91 579 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 7 632
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 22 895
The total price is $ 1 144 737, split into 6 payments through Q2 2026. The deposit is $ 22 895. The first installment is $ 320 526 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 22 890
1
08.2025
$ 320 530
2
10.2025
$ 160 260
3
12.2025
$ 160 260
4
02.2026
$ 160 260
5
04.2026
$ 160 260
6
06.2026
$ 160 260
* 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
$ 1 144 737
12.2024
Foundation
$ 1 201 974
+ $ 57 237
03.2026
Completed (+5%)
$ 1 262 073
+ $ 117 336
Итоговый доход:
+ $ 1 17 336
* 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
@APARTOR Real Estate 2023
All rights reserved