DESCRIPTION
Full furniture and finishing in luxury resort style. Unique views of the lagoon from the windows and from the terrace. Own green terrace — rare for studios. Panoramic windows and natural light.
APARTMENT PURCHASE SAVINGS
$ 1 101 937
price from developer
$ 3 069
deposit
$ 217 318
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
+ $ 234 437
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 336 374 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 234 437
$ 1 101 937
Construction Start
$ 1 336 374
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 197 247
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 437 per month (≈ +$ 197 247 per year). Yield ~17.9%, estimated payback period — 5.6 years.
17.9 %
Annual ROI (%)
+ $ 16 437
Monthly income
5.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 150 per month (≈ +$ 157 797 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 13 150
Monthly income
7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 069
The total price is $ 1 101 937, split into 5 payments through Q4 2028. The deposit is $ 3 069. The first installment is $ 217 318 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 217 320
2
09.2026
$ 220 390
3
06.2027
$ 220 390
4
03.2028
$ 220 390
5
12.2028
$ 220 390
* 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: 3
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
$ 1 101 937
09.2025
Foundation
$ 1 157 034
+ $ 55 097
03.2027
50%
$ 1 214 886
+ $ 112 949
12.2028
Completed
$ 1 336 375
+ $ 234 438
Итоговый доход:
+ $ 2 34 437
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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