DESCRIPTION
-
- 3
VILLA PURCHASE SAVINGS
$ 1 249 450
price from developer
$ 37 483
deposit
$ 399 824
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
+ $ 262 384
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 511 834 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 262 384
$ 1 249 450
Construction Start
$ 1 511 834
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 62 472
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 206 per month (≈ +$ 62 472 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 5 206
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 165 per month (≈ +$ 49 978 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 4 165
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 37 483
The total price is $ 1 249 450, split into 3 payments through Q3 2025. The deposit is $ 37 483. The first installment is $ 399 824 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 37 480
1
08.2025
$ 399 820
2
09.2025
$ 406 070
3
09.2025
$ 406 070
* 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
$ 1 249 450
03.2025
Foundation
$ 1 374 395
+ $ 124 945
03.2026
Completed (+10%)
$ 1 511 834
+ $ 262 384
Итоговый доход:
+ $ 2 62 384
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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