Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 450, 453, 575, 700, 716 sq.m.
VILLA PURCHASE SAVINGS
$ 1 593 545
price from developer
$ 31 871
deposit
$ 446 191
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
+ $ 163 338
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 756 883 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 163 338
$ 1 593 545
Construction Start
$ 1 756 883
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 191 225
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 15 935 per month (≈ +$ 191 225 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 15 935
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 748 per month (≈ +$ 152 980 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 12 748
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 31 871
The total price is $ 1 593 545, split into 6 payments through Q3 2026. The deposit is $ 31 871. The first installment is $ 446 191 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 31 870
1
10.2025
$ 446 190
2
12.2025
$ 223 100
3
02.2026
$ 223 100
4
04.2026
$ 223 100
5
06.2026
$ 223 100
6
09.2026
$ 223 100
* 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
$ 1 593 545
06.2025
Foundation
$ 1 673 222
+ $ 79 677
09.2026
Completed (+5%)
$ 1 756 883
+ $ 163 338
Итоговый доход:
+ $ 1 63 338
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Phuket International Airport is just 35 minutes away, while Phuket Town Historic Center is –40 minutes away. The central shopping center Central Festival Phuket Shopping Mall is a 35-minute drive away, making shopping easy and enjoyable. For families with children, the best schools such as British International School and Kajonkiet International School are conveniently located just 35 minutes from the complex. World-class medical services are provided at Bangkok Hospital Phuket, which can be reached in 40 minutes by car. And, of course, only 15 minutes away are Surin Beach and Patong Beach, ideal for relaxation and entertainment.
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