PREDMET Cemagi — studio 33 m² overlooking the paddy fields, fully ready to live or invest. The layout integrates the seating area, kitchen and dining group in a single space. Panoramic windows fill the studio with light and offer views of green rice fields — a rare combination of privacy and premium aesthetics, ensuring high liquidity of the property and demand among tenants.
The apartment is transferred “turnkey” — all furniture, appliances and lighting are included in the price. The interior is designed in European style with a designer bathroom, Wi-Fi and LED lighting. This eliminates additional investment and makes the facility ready for operation immediately after construction is completed.
Leasehold for 27.5 years with the possibility of extension for 15 years. In the Chemagi region, rental demand is growing by 15–20% annually, and land values have increased by more than 30% in recent years. The complex has a management company that undertakes maintenance, marketing and rental management, which provides the owners with completely passive income.
APARTMENT PURCHASE SAVINGS
$ 89 000
price from developer
$ 2 000
deposit
$ 24 700
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
+ $ 24 589
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 113 589 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 24 589
$ 89 000
Construction Start
$ 113 589
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 313
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 609 per month (≈ +$ 19 313 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 1 609
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 288 per month (≈ +$ 15 450 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 1 288
Monthly income
5.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 2 000
The total price is $ 89 000, split into 4 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 24 700 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 24 700
2
01.2026
$ 20 770
3
04.2026
$ 20 770
4
05.2026
$ 20 770
* 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: 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
$ 89 000
06.2025
1st floor
$ 93 450
+ $ 4 450
09.2025
50%
$ 98 122
+ $ 9 122
12.2025
Facade
$ 103 028
+ $ 14 028
03.2026
Interior works
$ 108 179
+ $ 19 179
06.2026
Completed
$ 113 588
+ $ 24 588
Итоговый доход:
+ $ 24 589
* 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
@APARTOR Real Estate 2023
All rights reserved