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. Two-room apartments are presented with a total area of 70 sq.m. up to 80 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 357 255
price from developer
$ 3 139
deposit
$ 68 312
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
+ $ 165 802
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 523 057 (see the price growth chart), which will provide you with a 68.3% profit amounting to about $ 165 802
$ 357 255
Construction Start
$ 523 057
Construction Completion
68.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 23 222
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 935 per month (≈ +$ 23 222 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 1 935
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 548 per month (≈ +$ 18 577 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 1 548
Monthly income
19.2 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
+ $ 35 725
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 71 451. By the time of the second payment (april 04), the property price will be $ 392 980. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 35 725
$ 3 139
Deposit
$ 68 312
First Installment
50 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 357 255, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 68 312 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 68 310
2
04.2026
$ 71 450
3
11.2026
$ 71 450
4
05.2027
$ 71 450
5
12.2027
$ 71 450
* 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
$ 357 255
03.2026
Foundation
$ 392 980
+ $ 35 725
09.2026
Frame
$ 432 278
+ $ 75 023
03.2027
Interior works
$ 475 506
+ $ 118 251
12.2027
Completed
$ 523 057
+ $ 165 802
Итоговый доход:
+ $ 1 65 802
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Shops and restaurants are just a 5–10 minute drive away from Boat Avenue, Villa Market and Porto de Phuket in Cherngtalay. Major shopping centers in Talang such as Lotus, Makro and Robinson, as well as international schools, are 15-20 minutes away. The stunning beaches of Bangtao and Layan are just 10 minutes away by car. Phuket International Airport can be reached in about 25 minutes by car.
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