DESCRIPTION
-
- 3
VILLA PURCHASE SAVINGS
$ 1 221 177
price from developer
$ 36 635
deposit
$ 390 777
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
+ $ 256 447
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 477 624 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 256 447
$ 1 221 177
Construction Start
$ 1 477 624
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 435
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 703 per month (≈ +$ 140 435 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 (≈ +$ 112 348 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
$ 1 221 177
03.2025
Foundation
$ 1 343 295
+ $ 122 118
03.2026
Completed (+10%)
$ 1 477 624
+ $ 256 447
Итоговый доход:
+ $ 2 56 447
* 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