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
$ 868 650
price from developer
10% • $ 86 865
Apartor discount
$ 781 785
amount due
$ 3 139
deposit
$ 153 218
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
+ $ 403 141
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 271 791 (see the price growth chart), which will provide you with a 61.5% profit amounting to about $ 403 141
$ 781 785
Construction Start
$ 1 271 791
Construction Completion
61.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 089
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 257 per month (≈ +$ 39 089 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 3 257
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 606 per month (≈ +$ 31 271 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 2 606
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
+ $ 173 730
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 156 357. By the time of the second payment (april 04), the property price will be $ 955 515. You exit the deal and assign your ownership rights, yielding a 111.1% profit of $ 173 730
$ 3 139
Deposit
$ 153 218
First Installment
111.1 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 781 785, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 153 218 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 153 220
2
04.2026
$ 156 360
3
11.2026
$ 156 360
4
05.2027
$ 156 360
5
12.2027
$ 156 360
* 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
$ 868 650
12.2025
Foundation
$ 955 515
+ $ 86 865
03.2026
Frame
$ 1 051 066
+ $ 182 416
03.2027
Interior works
$ 1 156 173
+ $ 287 523
12.2027
Completed (+10%)
$ 1 271 790
+ $ 403 140
Итоговый доход:
+ $ 4 03 141
* 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