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. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. Type of land ownership - Leasehold possible. The villas are presented with a total area of 280 sq.m. with land plots from 360 sq.m. up to 637 sq.m. Mid-century Modern style in design combines bold geometric shapes and luxurious materials, white walls combined with natural materials such as wood and stone add brightness and comfort. Modern smart home technologies add convenience and sophistication to your stay
VILLA PURCHASE SAVINGS
$ 529 514
price from developer
8.94% • $ 47 338
Apartor discount
$ 482 176
amount due
$ 10 590
deposit
$ 134 061
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
+ $ 54 276
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 583 790 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 54 276
$ 482 176
Construction Start
$ 583 790
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 57 861
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 822 per month (≈ +$ 57 861 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 4 822
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 857 per month (≈ +$ 46 289 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 3 857
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 10 590
The total price is $ 482 176, split into 6 payments through Q3 2026. The deposit is $ 10 590. The first installment is $ 134 061 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 10 590
1
10.2025
$ 134 060
2
12.2025
$ 67 500
3
02.2026
$ 67 500
4
04.2026
$ 67 500
5
06.2026
$ 67 500
6
09.2026
$ 67 500
* 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
$ 529 514
06.2025
Foundation
$ 555 990
+ $ 26 476
09.2026
Completed (+5%)
$ 583 790
+ $ 54 276
Итоговый доход:
+ $ 54 276
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 15-minute drive separates you from the beautiful beaches of Naithon Beach and Layan Beach, while Bangtao Beach can be reached in 17 minutes. Outdoor enthusiasts will appreciate the proximity of Blue Tree Lagoon and Laguna Golf and Blue Canyon Golf, which are within a 20-minute drive. For shopping and entertainment, Porto De Phuket and Robinson Lifestyle are located just 14 and 20 minutes away respectively. In addition, only 10 minutes to Thalang Hospital and 17 minutes to Phuket International Airport, making the complex an ideal place for a comfortable life.
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