Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 373 sq.m. up to 420 sq.m.
VILLA PURCHASE SAVINGS
$ 1 416 216
price from developer
$ 28 324
deposit
$ 396 541
down payment
6 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
+ $ 145 162
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 561 378 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 145 162
$ 1 416 216
Construction Start
$ 1 561 378
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 169 946
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 14 162 per month (≈ +$ 169 946 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 14 162
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 330 per month (≈ +$ 135 957 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 11 330
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 28 324
The total price is $ 1 416 216, split into 6 payments through Q3 2026. The deposit is $ 28 324. The first installment is $ 396 541 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 28 320
1
10.2025
$ 396 540
2
12.2025
$ 198 270
3
02.2026
$ 198 270
4
04.2026
$ 198 270
5
06.2026
$ 198 270
6
09.2026
$ 198 270
* 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: 2
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
$ 1 416 216
06.2025
Foundation
$ 1 487 027
+ $ 70 811
09.2026
Completed (+5%)
$ 1 561 378
+ $ 145 162
Итоговый доход:
+ $ 1 45 162
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just 5 minutes drive to Layan Beach and 10 minutes to Bangtao Beach, where you can enjoy a beach holiday. Shopping lovers will appreciate the proximity of Porto De Phuket and Boat Avenue, which are just 10 minutes away. For outdoor activities, Blue Tree Lagoon is a 15-minute drive away and the prestigious Laguna Golf — is 10 minutes away. If necessary, medical assistance is available at Thalang Hospital, which is only 13 minutes away, and Phuket International Airport can be reached in 25 minutes.
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