VILLA PURCHASE SAVINGS
$ 1 594 934
price from developer
$ 6 149
deposit
$ 552 078
down payment
2 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
+ $ 163 481
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 758 415 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 163 481
$ 1 594 934
Construction Start
$ 1 758 415
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 159 493
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 291 per month (≈ +$ 159 493 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 13 291
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 633 per month (≈ +$ 127 595 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 10 633
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 6 149
The total price is $ 1 594 934, split into 2 payments through Q1 2026. The deposit is $ 6 149. The first installment is $ 552 078 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 150
1
12.2025
$ 552 080
2
03.2026
$ 1 036 710
* 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
$ 1 594 934
06.2025
50%
$ 1 674 681
+ $ 79 747
03.2026
Completed
$ 1 758 415
+ $ 163 481
Итоговый доход:
+ $ 1 63 481
* 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
@APARTOR Real Estate 2023
All rights reserved