Villa Type B — single-storey format with three bedrooms and a private pool of 10 × 3 meters, located on a plot of 400 m². Total built-up area — 326.3 m², including a spacious terrace, lounge area, parking for two cars and a well-kept yard. The interior space is thought out to the smallest detail: a combined living room, kitchen and dining area occupy more than 50 m², a master bedroom with a dressing room and bathroom provides privacy, and panoramic windows blur the boundary between home and nature.
The decoration uses energy-saving technologies, including additional thermal insulation, infrared protection on the windows and double walls between rooms —all this reduces maintenance costs and increases the durability of the house. Thanks to its single-level layout and spacious plot, this villa is especially attractive to families, tenants with children or older buyers. Furnishability and readiness for rental ensure rapid capitalization of investments.
VILLA PURCHASE SAVINGS
$ 1 009 466
price from developer
$ 9 205
deposit
$ 344 108
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
+ $ 159 117
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 168 583 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 159 117
$ 1 009 466
Construction Start
$ 1 168 583
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 109 022
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 085 per month (≈ +$ 109 022 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 9 085
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 268 per month (≈ +$ 87 218 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 7 268
Monthly income
11.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 9 205
The total price is $ 1 009 466, split into 6 payments through Q4 2026. The deposit is $ 9 205. The first installment is $ 344 108 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 200
1
12.2025
$ 344 110
2
02.2026
$ 131 230
3
04.2026
$ 131 230
4
07.2026
$ 131 230
5
09.2026
$ 131 230
6
12.2026
$ 131 230
* 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: 3
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
$ 1 009 466
09.2025
50%
$ 1 059 939
+ $ 50 473
05.2026
Interior works
$ 1 112 936
+ $ 103 470
12.2026
Completed
$ 1 168 583
+ $ 159 117
Итоговый доход:
+ $ 1 59 117
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Redwood Lakeside complex is located on the northwest coast of Phuket, in the Bang Tao area.
- Porto de Phuket and Boat Avenue — 5 minutes
- Blue Tree Water Park — 7 minutes
- HeadStart International School — 10 minutes
- Central Festival Phuket — 20 minutes
- Airport — 30 minutes
This location strikes a perfect balance between privacy and accessibility of the entire infrastructure of the island.
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