DESCRIPTION
Smart Home System - control with your voice the lights, air conditioning, music, curtains, TV and the transparency of the glass partitions in the bathroom. Premium building and finishing materials, including plumbing fixtures from the American brand MOEN, a leader in the luxury products market in North America. The complex uses high-quality materials adapted to the island's climatic conditions, including Italian marble and stoneware tiles with Crystaline technology, as well as custom-built furniture. Garden seating areas with bed, pool sofa and fireplace, ergonomic sun loungers, spacious pool. Ownership type is possible Freehold. Tax included in the price. The complex features 9 double villas ranging from 91.5 sqm to 110 sqm, with land areas ranging from 170 sqm to 254 sqm. Approximate price per 1 sq.m. villas in 5 years - $9,017, i.e. the total cost of apartments on the market will be $825,000
VILLA PURCHASE SAVINGS
$ 543 900
price from developer
$ 5 000
deposit
$ 158 200
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
+ $ 84 304
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 628 204 (see the price growth chart), which will provide you with a 86.6% profit amounting to about $ 84 304
$ 543 900
Construction Start
$ 628 204
Construction Completion
86.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 81 585
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 799 per month (≈ +$ 81 585 per year). Yield ~15%, estimated payback period — 6.7 years.
15 %
Annual ROI (%)
+ $ 6 799
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 439 per month (≈ +$ 65 268 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 5 439
Monthly income
8.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 5 000
The total price is $ 543 900, split into 2 payments through Q4 2025. The deposit is $ 5 000. The first installment is $ 158 200 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 158 200
2
12.2025
$ 380 700
* 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
$ 543 900
12.2024
Foundation
$ 571 095
+ $ 27 195
06.2026
Completed (+10%)
$ 628 204
+ $ 84 304
Итоговый доход:
+ $ 84 304
* 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