Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). One-room apartments offer views of the mountains, swimming pool or golf course
APARTMENT PURCHASE SAVINGS
$ 343 713
price from developer
$ 6 278
deposit
$ 114 022
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
+ $ 74 072
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 417 785 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 74 072
$ 343 713
Construction Start
$ 417 785
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 557
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 296 per month (≈ +$ 51 557 per year). Yield ~15%, estimated payback period — 6.7 years.
15 %
Annual ROI (%)
+ $ 4 296
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 437 per month (≈ +$ 41 246 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 3 437
Monthly income
8.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 278
The total price is $ 343 713, split into 6 payments through Q4 2026. The deposit is $ 6 278. The first installment is $ 114 022 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 114 020
2
01.2026
$ 44 680
3
03.2026
$ 44 680
4
06.2026
$ 44 680
5
09.2026
$ 44 680
6
12.2026
$ 44 680
* 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: 4
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
$ 343 713
06.2025
Frame
$ 360 899
+ $ 17 186
12.2025
50%
$ 378 944
+ $ 35 231
06.2026
Interior works
$ 397 891
+ $ 54 178
12.2026
Completed
$ 417 786
+ $ 74 073
Итоговый доход:
+ $ 74 072
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 5 minutes to the picturesque Layan Beach and 10 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping lovers will appreciate the proximity of Porto De Phuket and Boat Avenue, which are just 10 minutes away. For outdoor activities, Blue Tree Lagoon is 15 minutes away and the prestigious Laguna Golf — is 10 minutes away. Medical assistance is available at Thalang Hospital, which is just 13 minutes' drive away, and Phuket International Airport can be reached in 25 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