VILLA PURCHASE SAVINGS
$ 797 369
price from developer
$ 6 278
deposit
$ 232 934
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
+ $ 81 730
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 879 099 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 81 730
$ 797 369
Construction Start
$ 879 099
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 79 737
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 645 per month (≈ +$ 79 737 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 6 645
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 316 per month (≈ +$ 63 790 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 316
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 797 369, split into 5 payments through Q3 2026. The deposit is $ 6 278. The first installment is $ 232 934 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 232 930
2
12.2025
$ 139 540
3
03.2026
$ 139 540
4
06.2026
$ 139 540
5
09.2026
$ 139 540
* 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
$ 797 369
09.2025
Interior works
$ 837 237
+ $ 39 868
09.2026
Completed (+5%)
$ 879 099
+ $ 81 730
Итоговый доход:
+ $ 81 730
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Bang Tao Beach, one of the best for swimming and outdoor activities, is 5 km from the complex (10 minutes by car). Layan Beach, calm and secluded, is located 5 minutes away. Boat Avenue Shopping Center with shops and restaurants — 15 minutes away. Laguna Phuket Golf Club, a prestigious destination for golf lovers with stunning views — 6 km (12 minutes) away. Blue Tree Entertainment Complex with Water Park — 20 minutes away. Lotus and Macro Supermarkets — at 25 minutes. Headstart International School and UWC College are 30 minutes away by car.
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