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
$ 457 105
price from developer
$ 9 142
deposit
$ 127 989
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
+ $ 46 854
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 503 959 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 46 854
$ 457 105
Construction Start
$ 503 959
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 367
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 114 per month (≈ +$ 49 367 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 114
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 291 per month (≈ +$ 39 494 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 291
Monthly income
11.6 years
Payback period
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
$ 457 105
09.2025
Interior works
$ 479 960
+ $ 22 855
12.2025
Completed (+5%)
$ 503 958
+ $ 46 853
Итоговый доход:
+ $ 46 854
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved