VILLA PURCHASE SAVINGS
$ 874 876
price from developer
$ 6 278
deposit
$ 256 184
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
+ $ 89 675
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 964 551 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 89 675
$ 874 876
Construction Start
$ 964 551
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 87 488
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 291 per month (≈ +$ 87 488 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 291
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 833 per month (≈ +$ 69 990 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 833
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 874 876, split into 5 payments through Q3 2026. The deposit is $ 6 278. The first installment is $ 256 184 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 256 180
2
12.2025
$ 153 100
3
03.2026
$ 153 100
4
06.2026
$ 153 100
5
09.2026
$ 153 100
* 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
$ 874 876
09.2025
Foundation
$ 918 620
+ $ 43 744
09.2026
Completed (+5%)
$ 964 551
+ $ 89 675
Итоговый доход:
+ $ 89 675
* 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