Each villa has solar panels and batteries that charge throughout the day, so you can forget about what electricity bills are. Houses in «Riverhouse» are also equipped with double glazed windows with UV protection. This ensures stable room temperatures and protects against the harmful effects of solar radiation. The air drying system in the bedrooms is another advantage «Riverhouse». It is especially useful in high humidity climates, providing fresh and dry air in the bedroom. Each villa is surrounded by tropical vegetation, creating an atmosphere of privacy and natural beauty
VILLA PURCHASE SAVINGS
$ 737 334
price from developer
$ 6 278
deposit
$ 214 922
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
+ $ 75 577
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 812 911 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 75 577
$ 737 334
Construction Start
$ 812 911
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 30 968
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 581 per month (≈ +$ 30 968 per year). Yield ~4.2%, estimated payback period — 23.8 years.
4.2 %
Annual ROI (%)
+ $ 2 581
Monthly income
23.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 065 per month (≈ +$ 24 774 per year). Yield ~3.4%, estimated payback period — 29.8 years.
3.4 %
Annual ROI (%)
+ $ 2 065
Monthly income
29.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 737 334, split into 5 payments through Q2 2026. The deposit is $ 6 278. The first installment is $ 214 922 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 214 920
2
12.2025
$ 129 030
3
02.2026
$ 129 030
4
04.2026
$ 129 030
5
06.2026
$ 129 030
* 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
$ 737 334
12.2024
Foundation
$ 774 201
+ $ 36 867
03.2026
Completed
$ 812 911
+ $ 75 577
Итоговый доход:
+ $ 75 577
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Bang Tao Beach can be reached in just 5-7 minutes by enjoying the white sand and beach clubs. Laguna Phuket Resort is 10 minutes away with a golf club, luxury resorts and restaurants. For families with children, UWC Thailand International School is just 15 minutes away. Porto de Phuket and Boat Avenue shopping centers are 10 minutes away, with shops, restaurants and a supermarket. Phuket International Airport is a 25-minute drive away, while busy Patong – is a 30-minute drive away.
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