DESCRIPTION
-
- 3
VILLA PURCHASE SAVINGS
$ 1 221 140
price from developer
$ 36 634
deposit
$ 390 765
down payment
3 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
+ $ 256 439
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 477 579 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 256 439
$ 1 221 140
Construction Start
$ 1 477 579
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 431
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 703 per month (≈ +$ 140 431 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 703
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 362 per month (≈ +$ 112 345 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 362
Monthly income
10.9 years
Payback period
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
$ 1 221 140
03.2025
Foundation
$ 1 343 254
+ $ 122 114
03.2026
Completed (+10%)
$ 1 477 579
+ $ 256 439
Итоговый доход:
+ $ 2 56 439
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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