VILLA PURCHASE SAVINGS
$ 375 000
price from developer
$ 2 000
deposit
$ 110 500
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
+ $ 124 125
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 499 125 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 124 125
$ 375 000
Construction Start
$ 499 125
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 97 088
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 091 per month (≈ +$ 97 088 per year). Yield ~25.89%, estimated payback period — 3.9 years.
25.89 %
Annual ROI (%)
+ $ 8 091
Monthly income
3.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 472 per month (≈ +$ 77 670 per year). Yield ~20.7%, estimated payback period — 4.8 years.
20.7 %
Annual ROI (%)
+ $ 6 472
Monthly income
4.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 2 000
The total price is $ 375 000, split into 5 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 110 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 110 500
2
12.2025
$ 65 620
3
02.2026
$ 65 620
4
04.2026
$ 65 620
5
06.2026
$ 65 620
* 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
$ 375 000
06.2025
Foundation
$ 412 500
+ $ 37 500
12.2025
Frame
$ 453 750
+ $ 78 750
06.2026
Completed
$ 499 125
+ $ 124 125
Итоговый доход:
+ $ 1 24 125
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Cascade is located 13 minutes' drive from Seseh Beach (7 km) with a secluded atmosphere. The popular Canggu area, famous for its nightlife and cafe, is 20 minutes away. The nearest restaurants and shops are just 10 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