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
$ 1 032 708
price from developer
$ 9 417
deposit
$ 352 031
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
+ $ 162 780
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 195 488 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 162 780
$ 1 032 708
Construction Start
$ 1 195 488
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 82 617
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 885 per month (≈ +$ 82 617 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 885
Monthly income
12.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 508 per month (≈ +$ 66 093 per year). Yield ~6.4%, estimated payback period — 15.6 years.
6.4 %
Annual ROI (%)
+ $ 5 508
Monthly income
15.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 9 417
The total price is $ 1 032 708, split into 6 payments through Q4 2026. The deposit is $ 9 417. The first installment is $ 352 031 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 9 420
1
10.2025
$ 352 030
2
01.2026
$ 134 250
3
03.2026
$ 134 250
4
06.2026
$ 134 250
5
09.2026
$ 134 250
6
12.2026
$ 134 250
* 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
$ 1 032 708
09.2025
50%
$ 1 084 343
+ $ 51 635
05.2026
Interior works
$ 1 138 560
+ $ 105 852
12.2026
Completed
$ 1 195 488
+ $ 162 780
Итоговый доход:
+ $ 1 62 780
* 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
@Tokens Real Estate 2023
All rights reserved