DESCRIPTION
The apartments are fully furnished and equipped with equipment from European premium brands, which provides comfort and high aesthetic value. The ability to remotely control lighting, climate control and safety via smartphone or voice commands, which adds convenience and safety (lighting, motorized curtains, climate control, Apple Siri speaker). Floor-to-ceiling panoramic windows fill rooms with natural light. They offer views of the ocean or Mount Agung. For home safety there are: smart lock, sensors for presence, door opening, air conditioning, water leakage and smoke. To prevent mold, the apartments are equipped with the following elements: air conditioning sensors and an air purification and ionization system. The complex contains mechanical and fine filters. Water from the tap goes through a special filtration system
APARTMENT PURCHASE SAVINGS
$ 106 500
price from developer
$ 5 000
deposit
$ 48 200
down payment
4 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
+ $ 10 916
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 117 416 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 10 916
$ 106 500
Construction Start
$ 117 416
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 300
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 775 per month (≈ +$ 21 300 per year). Yield ~20%, estimated payback period — 5 years.
20 %
Annual ROI (%)
+ $ 1 775
Monthly income
5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 420 per month (≈ +$ 17 040 per year). Yield ~16%, estimated payback period — 6.2 years.
16 %
Annual ROI (%)
+ $ 1 420
Monthly income
6.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 5 000
The total price is $ 106 500, split into 4 payments through Q3 2025. The deposit is $ 5 000. The first installment is $ 48 200 (45% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 48 200
2
09.2025
$ 17 770
3
09.2025
$ 17 770
4
09.2025
$ 17 770
* 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
$ 106 500
06.2025
Frame
$ 111 825
+ $ 5 325
09.2025
Completed (+5%)
$ 117 416
+ $ 10 916
Итоговый доход:
+ $ 10 916
* 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