Full turnkey furnishings – built-in kitchen with appliances, dining and sleeping areas, designer bathroom. Panoramic windows – fill the space with light and offer ocean views, 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
$ 430 000
price from developer
$ 2 000
deposit
$ 127 000
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
+ $ 118 801
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 548 801 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 118 801
$ 430 000
Construction Start
$ 548 801
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 126 420
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 535 per month (≈ +$ 126 420 per year). Yield ~29.4%, estimated payback period — 3.4 years.
29.4 %
Annual ROI (%)
+ $ 10 535
Monthly income
3.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 428 per month (≈ +$ 101 136 per year). Yield ~23.5%, estimated payback period — 4.3 years.
23.5 %
Annual ROI (%)
+ $ 8 428
Monthly income
4.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 2 000
The total price is $ 430 000, split into 4 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 127 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
11.2025
$ 127 000
2
01.2026
$ 100 330
3
03.2026
$ 100 330
4
06.2026
$ 100 330
* 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
$ 430 000
06.2025
1st floor
$ 451 500
+ $ 21 500
09.2025
50%
$ 474 075
+ $ 44 075
12.2025
Facade
$ 497 779
+ $ 67 779
03.2026
Interior works
$ 522 668
+ $ 92 668
06.2026
Completed
$ 548 801
+ $ 118 801
Итоговый доход:
+ $ 1 18 801
* 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