Installment payment throughout the entire period of construction of the villa. 10% discount on full payment. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Private pool 23 m. Ideal for living or for earning rental income.
High rental potential thanks to its convenient location and modern design. The villas are presented with a total area of 227.5 sq.m. with land plots ranging from 270 sq.m. up to 339 sq.m.
VILLA PURCHASE SAVINGS
$ 501 221
price from developer
$ 6 265
deposit
$ 169 162
down payment
5 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
+ $ 77 690
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 578 911 (see the price growth chart), which will provide you with a 86.6% profit amounting to about $ 77 690
$ 501 221
Construction Start
$ 578 911
Construction Completion
86.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 579
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 715 per month (≈ +$ 32 579 per year). Yield ~6.5%, estimated payback period — 15.4 years.
6.5 %
Annual ROI (%)
+ $ 2 715
Monthly income
15.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 172 per month (≈ +$ 26 063 per year). Yield ~5.2%, estimated payback period — 19.2 years.
5.2 %
Annual ROI (%)
+ $ 2 172
Monthly income
19.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 265
The total price is $ 501 221, split into 5 payments through Q4 2026. The deposit is $ 6 265. The first installment is $ 169 162 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 270
1
10.2025
$ 169 160
2
01.2026
$ 81 450
3
05.2026
$ 81 450
4
08.2026
$ 81 450
5
12.2026
$ 81 450
* 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
$ 501 221
09.2025
Foundation
$ 526 282
+ $ 25 061
12.2026
Completed (+10%)
$ 578 910
+ $ 77 689
Итоговый доход:
+ $ 77 690
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The airport is 30 minutes away, Bang Tao Beach — 15 minutes, Surin Beach — 20 minutes. National Park and Boat Avenue are just 10 minutes away, and Blue Tree — is 8 minutes away. Laguna Golf can be reached in 15 minutes and cafes, restaurants and shops — in just 5 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