Installment payment for the duration of the villa's construction. Ideal for living on your own or for earning income, investing or renting out. High rental potential thanks to its convenient location and modern design. Cabinet and upholstered furniture are paid separately. Freehold land ownership type
VILLA PURCHASE SAVINGS
$ 1 745 582
price from developer
$ 34 912
deposit
$ 488 762
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
+ $ 178 922
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 924 504 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 178 922
$ 1 745 582
Construction Start
$ 1 924 504
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 095
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 091 per month (≈ +$ 61 095 per year). Yield ~3.5%, estimated payback period — 28.6 years.
3.5 %
Annual ROI (%)
+ $ 5 091
Monthly income
28.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 073 per month (≈ +$ 48 876 per year). Yield ~2.8%, estimated payback period — 35.7 years.
2.8 %
Annual ROI (%)
+ $ 4 073
Monthly income
35.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 34 912
The total price is $ 1 745 582, split into 5 payments through Q2 2026. The deposit is $ 34 912. The first installment is $ 488 762 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 34 910
1
10.2025
$ 488 760
2
12.2025
$ 305 480
3
01.2026
$ 305 480
4
03.2026
$ 305 480
5
05.2026
$ 305 480
* 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
$ 1 745 582
09.2025
Foundation
$ 1 832 861
+ $ 87 279
03.2026
Completed
$ 1 924 504
+ $ 178 922
Итоговый доход:
+ $ 1 78 922
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Known for attractions such as Chalong Pier, Wat Chalong Temple and Big Buddha, Chalong is a 25-30 minute drive from Lavish Estates. There are also many restaurants and cafes offering a variety of local and international cuisine, sports centers and night markets.
It takes about 20-25 minutes to get to Nai Harn Beach. It is a beautiful beach with white sand and clear water and is popular with tourists and locals. It is ideal for swimming and water sports.
Panwa Beach is about 15 minutes by car. This beach is ideal for children thanks to its soft sand, shallow water and the absence of large waves even during the rainy season, making it an excellent place for swimming at any time of the year. There are also several beach clubs and restaurants on the beach: Panwa House, Ship Inn Bar & Restaurant, Cape Panwa Hotel and others.
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