Villa A3 — Malilaung
Functional three bedroom villa with laconic architecture designed for life in the tropics. The layout includes a master bedroom with bathroom and dressing room, two additional bedrooms with separate bathrooms, a spacious kitchen-living area and a separate office for work. Thanks to the panoramic windows and access to the pool, the living space is filled with light and visually combined with the garden.
The villa already includes a terrace area, a private pool of 4.7 x 9 m, a laundry room, parking for two cars and a green area. This set of options makes the property attractive for both permanent residence and long-term rental.
Available installments without interest, final payment — upon registration of property. Purchase is possible in both freehold and leasehold, and furniture is available as an additional option.
VILLA PURCHASE SAVINGS
$ 875 717
price from developer
$ 6 206
deposit
$ 256 509
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
+ $ 186 308
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 062 025 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 186 308
$ 875 717
Construction Start
$ 1 062 025
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 922
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 743 per month (≈ +$ 56 922 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 4 743
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 795 per month (≈ +$ 45 537 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 3 795
Monthly income
19.2 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 43 785
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 262 715. By the time of the second payment (january 01), the property price will be $ 919 502. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 43 785
$ 6 206
Deposit
$ 256 509
First Installment
16.7 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 206
The total price is $ 875 717, split into 6 payments through Q1 2027. The deposit is $ 6 206. The first installment is $ 256 509 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 210
1
10.2025
$ 256 510
2
01.2026
$ 122 600
3
04.2026
$ 122 600
4
07.2026
$ 122 600
5
10.2026
$ 122 600
6
02.2027
$ 122 600
* 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
$ 875 717
11.2025
Foundation
$ 919 503
+ $ 43 786
08.2026
50%
$ 965 478
+ $ 89 761
02.2027
Completed
$ 1 062 026
+ $ 186 309
Итоговый доход:
+ $ 1 86 308
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Mali Villas is located in central Phuket — Thalang district, just 4 minutes from Layang Beach and 12 km from the international airport. The area favourably combines natural tranquillity with access to key infrastructure: international schools (UWC, HeadStart), shops (Villa Market, Porto de Phuket), shopping centres (Robinson, Central), golf courses, sports clubs and beach clubs. This environment makes the location attractive for both living and renting.
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