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
$ 2 139 573
price from developer
5% • $ 106 978
Apartor discount
$ 2 032 595
amount due
$ 42 791
deposit
$ 566 986
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
+ $ 219 306
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 358 879 (see the price growth chart), which will provide you with a 86.2% profit amounting to about $ 219 306
$ 2 032 595
Construction Start
$ 2 358 879
Construction Completion
86.2 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 141
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 928 per month (≈ +$ 71 141 per year). Yield ~3.5%, estimated payback period — 28.6 years.
3.5 %
Annual ROI (%)
+ $ 5 928
Monthly income
28.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 743 per month (≈ +$ 56 913 per year). Yield ~2.8%, estimated payback period — 35.7 years.
2.8 %
Annual ROI (%)
+ $ 4 743
Monthly income
35.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 42 791
The total price is $ 2 032 595, split into 5 payments through Q2 2026. The deposit is $ 42 791. The first installment is $ 566 986 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 42 790
1
10.2025
$ 566 990
2
12.2025
$ 355 700
3
01.2026
$ 355 700
4
03.2026
$ 355 700
5
05.2026
$ 355 700
* 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
$ 2 139 573
09.2025
Foundation
$ 2 246 552
+ $ 106 979
03.2026
Completed
$ 2 358 880
+ $ 219 307
Итоговый доход:
+ $ 2 19 306
* 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