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. Three-room apartments are presented with a total area of 122 sq.m. up to 151 sq.m. Mortgage possible from 3 years to 5 years at 7% per annum. Freehold design is possible
APARTMENT PURCHASE SAVINGS
$ 715 451
price from developer
$ 3 139
deposit
$ 139 951
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
+ $ 332 041
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 047 492 (see the price growth chart), which will provide you with a 68.3% profit amounting to about $ 332 041
$ 715 451
Construction Start
$ 1 047 492
Construction Completion
68.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 504
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 875 per month (≈ +$ 46 504 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 3 875
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 100 per month (≈ +$ 37 203 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 3 100
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
+ $ 71 546
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 143 090. By the time of the second payment (april 04), the property price will be $ 786 997. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 71 546
$ 3 139
Deposit
$ 139 951
First Installment
50 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 715 451, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 139 951 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 139 950
2
04.2026
$ 143 090
3
11.2026
$ 143 090
4
05.2027
$ 143 090
5
12.2027
$ 143 090
* 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
$ 715 451
03.2026
Foundation
$ 786 996
+ $ 71 545
09.2026
Frame
$ 865 696
+ $ 150 245
03.2027
Interior works
$ 952 266
+ $ 236 815
12.2027
Completed
$ 1 047 493
+ $ 332 042
Итоговый доход:
+ $ 3 32 041
* 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