The unique architectural code of the village was developed in complete harmony with the surrounding natural landscape. The 3-storey villas have 3-4 bedrooms and an additional multifunctional room that can be decorated as an office or another bedroom. Each villa has its own parking for 2-3 cars. Each villa has its own area from 251 to 485 sq.m. The total area of the interior can be from 428 to 493 sq.m.
VILLA PURCHASE SAVINGS
$ 2 030 503
price from developer
$ 6 137
deposit
$ 1 009 114
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
+ $ 208 127
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 238 630 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 208 127
$ 2 030 503
Construction Start
$ 2 238 630
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 219 294
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 275 per month (≈ +$ 219 294 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 18 275
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 620 per month (≈ +$ 175 435 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 14 620
Monthly income
11.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 6 137
The total price is $ 2 030 503, split into 4 payments through Q3 2026. The deposit is $ 6 137. The first installment is $ 1 009 114 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 1 009 110
2
03.2026
$ 338 420
3
06.2026
$ 338 420
4
09.2026
$ 338 420
* 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
$ 2 030 503
06.2025
Foundation
$ 2 132 028
+ $ 101 525
09.2026
Completed (+5%)
$ 2 238 629
+ $ 208 126
Итоговый доход:
+ $ 2 08 127
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Villa Market at Boat Avenue and Porto de Phuket are just 15 minutes away, while Central Phuket and Robinson Lifestyle Thalang can be reached in 20 minutes by car. Beach lovers will appreciate the proximity of Surin, Kamala and Layan beaches —only 15–20 minutes. Popular holiday destinations such as Café Del Mar and Laguna Golf Club are also 15 minutes away. For families with children, it will be convenient to have international schools: Finnway International School and British International School, which are 35-40 minutes away. Healthcare facilities such as Thalang Hospital and Bangkok Hospital are within 30-45 minutes.
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