VILLA PURCHASE SAVINGS
$ 1 625 441
price from developer
$ 6 266
deposit
$ 562 638
down payment
3 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
+ $ 166 607
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 792 048 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 166 607
$ 1 625 441
Construction Start
$ 1 792 048
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 68 269
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 689 per month (≈ +$ 68 269 per year). Yield ~4.2%, estimated payback period — 23.8 years.
4.2 %
Annual ROI (%)
+ $ 5 689
Monthly income
23.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 551 per month (≈ +$ 54 615 per year). Yield ~3.4%, estimated payback period — 29.8 years.
3.4 %
Annual ROI (%)
+ $ 4 551
Monthly income
29.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 6 266
The total price is $ 1 625 441, split into 3 payments through Q1 2026. The deposit is $ 6 266. The first installment is $ 562 638 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 270
1
10.2025
$ 562 640
2
12.2025
$ 528 270
3
03.2026
$ 528 270
* 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
$ 1 625 441
06.2025
50%
$ 1 706 713
+ $ 81 272
03.2026
Completed
$ 1 792 049
+ $ 166 608
Итоговый доход:
+ $ 1 66 607
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
In just 10 minutes you can get to major shopping centers such as Central Festival and King Power Duty-Free by car. Parents will appreciate the proximity of international schools: BCIS is only 5 minutes away, Oak Meadow — 7 minutes, and KIS and Headstart — no more than 15 minutes away. Lotus and Makro supermarkets, which are only 10 minutes away, are suitable for daily shopping. And the bay and beach are just 10 minutes from your new home, making it an ideal place to live and relax. Nai Harn Beach is about 20 minutes by car and Cape Panwa is about 10 minutes 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