Repairs and built-in furniture are included. Upholstered furniture and appliances are paid separately. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until December 2027 are profitable and convenient. One-room apartments are presented with a total area of 47.19 sq.m. up to 58.40 sq.m.
APARTMENT PURCHASE SAVINGS
$ 881 110
price from developer
$ 3 139
deposit
$ 305 249
down payment
5 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
+ $ 189 885
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 070 995 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 189 885
$ 881 110
Construction Start
$ 1 070 995
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 59 915
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 993 per month (≈ +$ 59 915 per year). Yield ~6.8%, estimated payback period — 14.7 years.
6.8 %
Annual ROI (%)
+ $ 4 993
Monthly income
14.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 994 per month (≈ +$ 47 932 per year). Yield ~5.4%, estimated payback period — 18.4 years.
5.4 %
Annual ROI (%)
+ $ 3 994
Monthly income
18.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 881 110, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 305 249 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 305 250
2
04.2026
$ 143 180
3
11.2026
$ 143 180
4
05.2027
$ 143 180
5
12.2027
$ 143 180
* 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: 4
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
$ 881 110
12.2025
Frame
$ 925 166
+ $ 44 056
12.2026
50%
$ 971 424
+ $ 90 314
09.2027
Interior works
$ 1 019 995
+ $ 138 885
12.2027
Completed
$ 1 070 995
+ $ 189 885
Итоговый доход:
+ $ 1 89 885
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex has a convenient location and easy access to key locations in Phuket. Five minutes away are popular Bang Tao destinations such as Boat Avenue and Porto de Phuket, where you can find supermarkets, shops and restaurants. Popular leisure and entertainment destinations are located a few minutes from the complex: Laguna, Blue Tree and Bang Tao Beach.
For families with children, an important advantage will be the proximity of an international British school, which can be reached in just 20 minutes. Medical assistance is always at hand: Bangkok Hospital (Bang Tao Clinic) is just five minutes away.
OTHER UNITS IN THIS COMPLEX
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