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
$ 1 775 502
price from developer
$ 6 278
deposit
$ 881 474
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
+ $ 181 989
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 957 491 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 181 989
$ 1 775 502
Construction Start
$ 1 957 491
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 020
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 918 per month (≈ +$ 71 020 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 5 918
Monthly income
25 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 735 per month (≈ +$ 56 816 per year). Yield ~3.2%, estimated payback period — 31.2 years.
3.2 %
Annual ROI (%)
+ $ 4 735
Monthly income
31.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 6 278
The total price is $ 1 775 502, split into 4 payments through Q3 2026. The deposit is $ 6 278. The first installment is $ 881 474 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 881 470
2
01.2026
$ 295 920
3
05.2026
$ 295 920
4
09.2026
$ 295 920
* 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
$ 1 775 502
06.2025
Foundation
$ 1 864 277
+ $ 88 775
09.2026
Completed (+5%)
$ 1 957 491
+ $ 181 989
Итоговый доход:
+ $ 1 81 989
* 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
@Tokens Real Estate 2023
All rights reserved