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 60 sq.m. with sea views. It is possible to purchase with a mortgage from 3 to 5 years at 7% per annum
APARTMENT PURCHASE SAVINGS
$ 1 192 942
price from developer
10% • $ 119 294
Apartor discount
$ 1 073 648
amount due
$ 3 139
deposit
$ 211 590
down payment
2 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
+ $ 250 518
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 443 460 (see the price growth chart), which will provide you with a 74.4% profit amounting to about $ 250 518
$ 1 073 648
Construction Start
$ 1 443 460
Construction Completion
74.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 682
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 474 per month (≈ +$ 53 682 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 4 474
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 579 per month (≈ +$ 42 946 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 3 579
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 3 139
The total price is $ 1 073 648, split into 2 payments through Q4 2025. The deposit is $ 3 139. The first installment is $ 211 590 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 211 590
2
12.2025
$ 858 920
* 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: 2
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
$ 1 192 942
09.2025
Interior works
$ 1 312 236
+ $ 119 294
12.2025
Completed
$ 1 443 460
+ $ 250 518
Итоговый доход:
+ $ 2 50 518
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
In the exclusive Laguna Phuket area, just a few steps from the three-kilometer Bang Tao beach.
Accommodation at Laguna Seashore provides access to a shuttle bus between resorts, making it easier to visit local attractions and shopping centers, including Boat Avenue and Central Porto de Phuket. Nearby are spas, luxury resorts, and the 18-hole Laguna Phuket Golf Course.
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