DESCRIPTION
Full furnishings - furniture, appliances, cutlery, bathrobes, slippers, absolutely EVERYTHING is included in the price of the apartment. Designer interior that combines aesthetics and functionality, finishing materials of the highest quality. Hire purchase available - 30% down payment (see graph below). Profitable and convenient, payments will be made at the exchange rate at the time of payment in Indonesian rupiah. Technology «Smart Home» - Intelligent system allows you to manage all the amenities with your voice. Private pool in the apartments on the 1st floor, jacuzzi on the balconies of the 2-4 floors. Approximate price per 1 sq.m. apartments in 5 years - $10,000, i.e. the total cost of apartments on the market will be $1,010,000
APARTMENT PURCHASE SAVINGS
$ 643 800
price from developer
20.69% • $ 133 202
Apartor discount
$ 510 598
amount due
$ 5 000
deposit
$ 148 200
down payment
2 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
+ $ 213 098
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 856 898 (see the price growth chart), which will provide you with a 59.6% profit amounting to about $ 213 098
$ 510 598
Construction Start
$ 856 898
Construction Completion
59.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 060
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 255 per month (≈ +$ 51 060 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 4 255
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 404 per month (≈ +$ 40 848 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 3 404
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 5 000
The total price is $ 510 598, split into 2 payments through Q4 2025. The deposit is $ 5 000. The first installment is $ 148 200 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 148 200
2
12.2025
$ 357 400
* 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: 3
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
$ 643 800
12.2024
1st floor
$ 708 180
+ $ 64 380
06.2025
50%
$ 778 998
+ $ 135 198
12.2025
Completed
$ 856 898
+ $ 213 098
Итоговый доход:
+ $ 2 13 098
* 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