DESCRIPTION
Spacious areas and elaborate layout. Each bedroom — with private bathroom. Workroom — ideal for residents and digital nomads. Finished furniture and designer finishes. Parking for two cars at each villa.
VILLA PURCHASE SAVINGS
$ 941 365
price from developer
$ 6 278
deposit
$ 276 132
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
+ $ 200 275
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 141 640 (see the price growth chart), which will provide you with a 82.5% profit amounting to about $ 200 275
$ 941 365
Construction Start
$ 1 141 640
Construction Completion
82.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 189
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 099 per month (≈ +$ 61 189 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 5 099
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 079 per month (≈ +$ 48 951 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 4 079
Monthly income
19.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 278
The total price is $ 941 365, split into 6 payments through Q4 2026. The deposit is $ 6 278. The first installment is $ 276 132 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 276 130
2
01.2026
$ 131 790
3
03.2026
$ 131 790
4
06.2026
$ 131 790
5
09.2026
$ 131 790
6
12.2026
$ 131 790
* 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
$ 941 365
09.2025
Foundation
$ 988 433
+ $ 47 068
06.2026
50%
$ 1 087 276
+ $ 145 911
12.2026
Completed (+5%)
$ 1 141 640
+ $ 200 275
Итоговый доход:
+ $ 2 00 275
* 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