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
$ 550 035
price from developer
$ 6 278
deposit
$ 186 233
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
+ $ 118 535
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 668 570 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 118 535
$ 550 035
Construction Start
$ 668 570
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 82 505
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 875 per month (≈ +$ 82 505 per year). Yield ~15%, estimated payback period — 6.7 years.
15 %
Annual ROI (%)
+ $ 6 875
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 500 per month (≈ +$ 66 004 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 5 500
Monthly income
8.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 278
The total price is $ 550 035, split into 6 payments through Q4 2026. The deposit is $ 6 278. The first installment is $ 186 233 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 186 230
2
01.2026
$ 71 500
3
03.2026
$ 71 500
4
06.2026
$ 71 500
5
09.2026
$ 71 500
6
12.2026
$ 71 500
* 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
$ 550 035
06.2025
Frame
$ 577 537
+ $ 27 502
12.2025
50%
$ 606 414
+ $ 56 379
06.2026
Interior works
$ 636 735
+ $ 86 700
12.2026
Completed
$ 668 572
+ $ 118 537
Итоговый доход:
+ $ 1 18 535
* 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