VILLA PURCHASE SAVINGS
$ 698 412
price from developer
$ 13 968
deposit
$ 195 555
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
+ $ 188 920
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 887 332 (see the price growth chart), which will provide you with a 78.7% profit amounting to about $ 188 920
$ 698 412
Construction Start
$ 887 332
Construction Completion
78.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 079
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 423 per month (≈ +$ 53 079 per year). Yield ~7.6%, estimated payback period — 13.2 years.
7.6 %
Annual ROI (%)
+ $ 4 423
Monthly income
13.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 539 per month (≈ +$ 42 463 per year). Yield ~6.1%, estimated payback period — 16.4 years.
6.1 %
Annual ROI (%)
+ $ 3 539
Monthly income
16.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 13 968
The total price is $ 698 412, split into 6 payments through Q3 2026. The deposit is $ 13 968. The first installment is $ 195 555 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 13 970
1
10.2025
$ 195 560
2
12.2025
$ 97 780
3
02.2026
$ 97 780
4
04.2026
$ 97 780
5
06.2026
$ 97 780
6
09.2026
$ 97 780
* 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
$ 698 412
09.2025
Foundation
$ 768 253
+ $ 69 841
03.2026
50%
$ 845 078
+ $ 146 666
09.2026
Completed
$ 887 332
+ $ 188 920
Итоговый доход:
+ $ 1 88 920
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
- Rawai Beach — 850 m
- Rawai Seafood Seafood Market — 1 km
- Tops Rawayana Supermarket — 1.2 km
- Naiharn Beach — 3 km
- Phuket International School — 5 km
- Chalong Pier — 5.6 km
- Chalong Hospital — 5.9 km
- Villa Market Shopping Center — 5.7 km
- Phuket city centre — 17.4 km
- Phuket Airport — 46.3 km
Monetaria Villas is ideal for both a comfortable stay and an investment with a guaranteed return.
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