DESCRIPTION
Private pool with terrace and lounge area. Modern tropical design with minimalist elements. Spacious bedrooms with private bathrooms. Possibility of choosing furniture. Parking at the villa and separate laundry. Fully equipped open plan kitchen. High ceilings and panoramic windows
VILLA PURCHASE SAVINGS
$ 467 818
price from developer
$ 9 356
deposit
$ 130 989
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
+ $ 47 951
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 515 769 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 47 951
$ 467 818
Construction Start
$ 515 769
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 747
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 729 per month (≈ +$ 32 747 per year). Yield ~7%, estimated payback period — 14.3 years.
7 %
Annual ROI (%)
+ $ 2 729
Monthly income
14.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 183 per month (≈ +$ 26 198 per year). Yield ~5.6%, estimated payback period — 17.9 years.
5.6 %
Annual ROI (%)
+ $ 2 183
Monthly income
17.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 9 356
The total price is $ 467 818, split into 6 payments through Q3 2026. The deposit is $ 9 356. The first installment is $ 130 989 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 360
1
10.2025
$ 130 990
2
12.2025
$ 65 490
3
01.2026
$ 65 490
4
03.2026
$ 65 490
5
05.2026
$ 65 490
6
07.2026
$ 65 490
* 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
$ 467 818
09.2025
Interior works
$ 491 209
+ $ 23 391
12.2025
Completed (+5%)
$ 515 769
+ $ 47 951
Итоговый доход:
+ $ 47 951
* 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