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
$ 457 350
price from developer
$ 9 147
deposit
$ 128 058
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
+ $ 46 878
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 504 228 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 46 878
$ 457 350
Construction Start
$ 504 228
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 394
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 116 per month (≈ +$ 49 394 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 116
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 293 per month (≈ +$ 39 515 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 293
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
$ 457 350
09.2025
Interior works
$ 480 218
+ $ 22 868
12.2025
Completed (+5%)
$ 504 229
+ $ 46 879
Итоговый доход:
+ $ 46 878
* 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