Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 298 sq.m. up to 590 sq.m.
VILLA PURCHASE SAVINGS
$ 1 422 458
price from developer
$ 28 449
deposit
$ 398 288
down payment
6 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
+ $ 145 802
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 568 260 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 145 802
$ 1 422 458
Construction Start
$ 1 568 260
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 170 695
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 225 per month (≈ +$ 170 695 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 14 225
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 380 per month (≈ +$ 136 556 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 11 380
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 28 449
The total price is $ 1 422 458, split into 6 payments through Q3 2026. The deposit is $ 28 449. The first installment is $ 398 288 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 28 450
1
10.2025
$ 398 290
2
12.2025
$ 199 140
3
02.2026
$ 199 140
4
04.2026
$ 199 140
5
06.2026
$ 199 140
6
09.2026
$ 199 140
* 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
$ 1 422 458
06.2025
Foundation
$ 1 493 581
+ $ 71 123
09.2026
Completed (+5%)
$ 1 568 260
+ $ 145 802
Итоговый доход:
+ $ 1 45 802
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 8 minutes drive to Layan Beach and 13 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping and entertainment await you at Porto De Phuket and Boat Avenue, which can be reached in 17 and 20 minutes respectively. For outdoor enthusiasts, Blue Tree Lagoon is 22 minutes away and the prestigious Laguna Golf — is just 12 minutes away. If necessary, medical assistance is available at Thalang Hospital, which is only 22 minutes' drive away, and Phuket International Airport can be reached in 25 minutes.
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