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 48 sq.m. up to 68 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 251 146
price from developer
$ 3 139
deposit
$ 47 090
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
+ $ 116 556
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 367 702 (see the price growth chart), which will provide you with a 68.3% profit amounting to about $ 116 556
$ 251 146
Construction Start
$ 367 702
Construction Completion
68.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 16 324
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 360 per month (≈ +$ 16 324 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 1 360
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 088 per month (≈ +$ 13 060 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 1 088
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
+ $ 25 114
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 50 229. By the time of the second payment (april 04), the property price will be $ 276 260. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 25 114
$ 3 139
Deposit
$ 47 090
First Installment
50 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 251 146, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 47 090 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 47 090
2
04.2026
$ 50 230
3
11.2026
$ 50 230
4
05.2027
$ 50 230
5
12.2027
$ 50 230
* 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
$ 251 146
03.2026
Foundation
$ 276 261
+ $ 25 115
09.2026
Frame
$ 303 887
+ $ 52 741
03.2027
Interior works
$ 334 276
+ $ 83 130
12.2027
Completed
$ 367 704
+ $ 116 558
Итоговый доход:
+ $ 1 16 556
* 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