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
$ 534 702
price from developer
10% • $ 53 470
Apartor discount
$ 481 232
amount due
$ 3 139
deposit
$ 165 292
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
+ $ 115 231
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 649 933 (see the price growth chart), which will provide you with a 74% profit amounting to about $ 115 231
$ 481 232
Construction Start
$ 649 933
Construction Completion
74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 724
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 727 per month (≈ +$ 32 724 per year). Yield ~6.8%, estimated payback period — 14.7 years.
6.8 %
Annual ROI (%)
+ $ 2 727
Monthly income
14.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 182 per month (≈ +$ 26 179 per year). Yield ~5.4%, estimated payback period — 18.4 years.
5.4 %
Annual ROI (%)
+ $ 2 182
Monthly income
18.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 139
The total price is $ 481 232, split into 5 payments through Q4 2027. The deposit is $ 3 139. The first installment is $ 165 292 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 165 290
2
04.2026
$ 78 200
3
11.2026
$ 78 200
4
05.2027
$ 78 200
5
12.2027
$ 78 200
* 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
$ 534 702
12.2025
Frame
$ 561 437
+ $ 26 735
12.2026
50%
$ 589 509
+ $ 54 807
09.2027
Interior works
$ 618 984
+ $ 84 282
12.2027
Completed
$ 649 933
+ $ 115 231
Итоговый доход:
+ $ 1 15 231
* 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