VILLA PURCHASE SAVINGS
$ 855 186
price from developer
$ 6 137
deposit
$ 250 418
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
+ $ 87 657
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 942 843 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 87 657
$ 855 186
Construction Start
$ 942 843
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 104 333
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 694 per month (≈ +$ 104 333 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 8 694
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 956 per month (≈ +$ 83 466 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 6 956
Monthly income
10.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 137
The total price is $ 855 186, split into 5 payments through Q3 2026. The deposit is $ 6 137. The first installment is $ 250 418 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 250 420
2
02.2026
$ 149 660
3
04.2026
$ 149 660
4
06.2026
$ 149 660
5
08.2026
$ 149 660
* 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
$ 855 186
09.2025
Foundation
$ 897 945
+ $ 42 759
09.2026
Completed (+5%)
$ 942 842
+ $ 87 656
Итоговый доход:
+ $ 87 657
* 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
@APARTOR Real Estate 2023
All rights reserved