Full turnkey furnishings – built-in kitchen with appliances, dining and sleeping areas, designer bathroom. Panoramic windows – fill the space with light and offer views of rice fields or the ocean, enhancing the feeling of privacy and nature. The profitability from renting a studio can reach 17% per annum. Flexible installment terms. Leasehold for 28 years, renewable for 15 years
APARTMENT PURCHASE SAVINGS
$ 104 000
price from developer
$ 2 000
deposit
$ 29 200
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
+ $ 28 733
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 132 733 (see the price growth chart), which will provide you with a 78.4% profit amounting to about $ 28 733
$ 104 000
Construction Start
$ 132 733
Construction Completion
78.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 447
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 454 per month (≈ +$ 29 447 per year). Yield ~28.3146067%, estimated payback period — 3.5 years.
28.3146067 %
Annual ROI (%)
+ $ 2 454
Monthly income
3.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 963 per month (≈ +$ 23 558 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 1 963
Monthly income
4.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 2 000
The total price is $ 104 000, split into 5 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 29 200 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 29 200
2
12.2025
$ 18 200
3
02.2026
$ 18 200
4
04.2026
$ 18 200
5
06.2026
$ 18 200
* 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: 5
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
$ 104 000
06.2025
1st floor
$ 109 200
+ $ 5 200
09.2025
50%
$ 114 660
+ $ 10 660
12.2025
Facade
$ 120 393
+ $ 16 393
03.2026
Interior works
$ 126 413
+ $ 22 413
06.2026
Completed
$ 132 734
+ $ 28 734
Итоговый доход:
+ $ 28 733
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The PREDMET CEMAGI complex is located just 2 minutes from Cemagi Beach with black volcanic sand and 17 minutes drive from dynamic Changgu. Popular restaurants, cafes and shops are 6-7 minutes away. There are cultural and educational projects near the complex, and international schools are — 15 minutes away. Supermarkets and medical facilities are located just 10 minutes away, making the location of the complex ideal for comfortable living and relaxation.
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