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
$ 903 953
price from developer
$ 6 280
deposit
$ 264 906
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
+ $ 92 655
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 996 608 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 92 655
$ 903 953
Construction Start
$ 996 608
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 966
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 164 per month (≈ +$ 37 966 per year). Yield ~4.2%, estimated payback period — 23.8 years.
4.2 %
Annual ROI (%)
+ $ 3 164
Monthly income
23.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 531 per month (≈ +$ 30 373 per year). Yield ~3.4%, estimated payback period — 29.8 years.
3.4 %
Annual ROI (%)
+ $ 2 531
Monthly income
29.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 280
The total price is $ 903 953, split into 5 payments through Q2 2026. The deposit is $ 6 280. The first installment is $ 264 906 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 264 910
2
12.2025
$ 158 190
3
02.2026
$ 158 190
4
04.2026
$ 158 190
5
06.2026
$ 158 190
* 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
$ 903 953
12.2024
Foundation
$ 949 151
+ $ 45 198
03.2026
Completed
$ 996 609
+ $ 92 656
Итоговый доход:
+ $ 92 655
* 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