Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 336 sq.m. up to 377 sq.m.
VILLA PURCHASE SAVINGS
$ 874 984
price from developer
$ 17 500
deposit
$ 244 995
down payment
6 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
+ $ 89 685
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 964 669 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 89 685
$ 874 984
Construction Start
$ 964 669
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 104 998
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 750 per month (≈ +$ 104 998 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 8 750
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 000 per month (≈ +$ 83 998 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 7 000
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 17 500
The total price is $ 874 984, split into 6 payments through Q3 2026. The deposit is $ 17 500. The first installment is $ 244 995 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 17 500
1
10.2025
$ 245 000
2
12.2025
$ 122 500
3
02.2026
$ 122 500
4
04.2026
$ 122 500
5
06.2026
$ 122 500
6
09.2026
$ 122 500
* 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
$ 874 984
06.2025
Foundation
$ 918 733
+ $ 43 749
09.2026
Completed
$ 964 670
+ $ 89 686
Итоговый доход:
+ $ 89 685
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 15 minutes to Layan Beach and Bangtao Beach, where you can enjoy the sun and sea. For outdoor activities, Blue Tree Lagoon is just a 7-minute drive away, while golfers will appreciate the proximity of Laguna Golf, which is just 17 minutes away. For shopping and daily needs, just 10 minutes to Porto De Phuket and Villa Market - Boat Avenue. Medical services are always at hand — Thalang Hospital is only 8 minutes away and Phuket International Airport is a 20-minute drive away.
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