DESCRIPTION
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). Mortgage possible. All apartments are equipped with built-in furniture and modern appliances. One-room apartments are presented with a total area of 56 and 57 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 376 405
price from developer
10% • $ 37 641
Apartor discount
$ 338 764
amount due
$ 3 139
deposit
$ 64 614
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
+ $ 174 689
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 551 094 (see the price growth chart), which will provide you with a 61.5% profit amounting to about $ 174 689
$ 338 764
Construction Start
$ 551 094
Construction Completion
61.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 16 938
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 412 per month (≈ +$ 16 938 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 1 412
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 129 per month (≈ +$ 13 551 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 1 129
Monthly income
25 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 75 281
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 67 753. By the time of the second payment (april 04), the property price will be $ 414 045. You exit the deal and assign your ownership rights, yielding a 111.1% profit of $ 75 281
$ 3 139
Deposit
$ 64 614
First Installment
111.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 338 764, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 64 614 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 64 610
2
04.2026
$ 67 750
3
11.2026
$ 67 750
4
05.2027
$ 67 750
5
12.2027
$ 67 750
* 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
$ 376 405
12.2025
Foundation
$ 414 046
+ $ 37 641
03.2026
Frame
$ 455 451
+ $ 79 046
03.2027
Interior works
$ 500 996
+ $ 124 591
12.2027
Completed (+10%)
$ 551 096
+ $ 174 691
Итоговый доход:
+ $ 1 74 689
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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