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
$ 549 450
price from developer
10% • $ 54 945
Apartor discount
$ 494 505
amount due
$ 3 140
deposit
$ 95 761
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
+ $ 255 000
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 804 450 (see the price growth chart), which will provide you with a 61.5% profit amounting to about $ 255 000
$ 494 505
Construction Start
$ 804 450
Construction Completion
61.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 725
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 060 per month (≈ +$ 24 725 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 2 060
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 648 per month (≈ +$ 19 780 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 1 648
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
+ $ 109 891
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 98 901. By the time of the second payment (april 04), the property price will be $ 604 396. You exit the deal and assign your ownership rights, yielding a 111.1% profit of $ 109 891
$ 3 140
Deposit
$ 95 761
First Installment
111.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 140
The total price is $ 494 505, split into 5 payments through Q4 2027. The deposit is $ 3 140. The first installment is $ 95 761 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 95 760
2
04.2026
$ 98 900
3
11.2026
$ 98 900
4
05.2027
$ 98 900
5
12.2027
$ 98 900
* 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
$ 549 450
12.2025
Foundation
$ 604 395
+ $ 54 945
03.2026
Frame
$ 664 834
+ $ 115 384
03.2027
Interior works
$ 731 317
+ $ 181 867
12.2027
Completed (+10%)
$ 804 449
+ $ 254 999
Итоговый доход:
+ $ 2 55 000
* 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