VILLA PURCHASE SAVINGS
$ 495 951
price from developer
$ 6 278
deposit
$ 117 710
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
+ $ 78 174
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 574 125 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 78 174
$ 495 951
Construction Start
$ 574 125
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 798
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 066 per month (≈ +$ 24 798 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 2 066
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 653 per month (≈ +$ 19 838 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 1 653
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 495 951, split into 5 payments through Q4 2026. The deposit is $ 6 278. The first installment is $ 117 710 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 117 710
2
01.2026
$ 92 990
3
04.2026
$ 92 990
4
07.2026
$ 92 990
5
10.2026
$ 92 990
* 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
$ 495 951
09.2025
Foundation
$ 520 749
+ $ 24 798
03.2026
50%
$ 546 786
+ $ 50 835
10.2026
Completed
$ 574 125
+ $ 78 174
Итоговый доход:
+ $ 78 174
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in Khao Tao, Soi 126, just 10–15 minutes drive from the center of Hua Hin. Nearby — beaches, golf clubs, restaurants and shops. The area is characterized by silence, greenery and clean air, making it ideal for relaxation, accommodation or investment. The complex provides free shuttle service to the city center and the beach.
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