Installment payment throughout the villa construction period. Ideal for living or for earning income from investments or rentals.
High rental potential thanks to its convenient location and modern design. Type of land ownership - Leasehold possible. Finishing and built-in furniture are included in the price, a set of upholstered furniture and appliances are paid separately. The villas are presented with a total area of 547 sq.m. up to 1104 sq.m.
VILLA PURCHASE SAVINGS
$ 3 465 867
price from developer
$ 69 317
deposit
$ 970 443
down payment
6 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
+ $ 355 252
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 821 119 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 355 252
$ 3 465 867
Construction Start
$ 3 821 119
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 415 904
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 34 659 per month (≈ +$ 415 904 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 34 659
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 27 727 per month (≈ +$ 332 723 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 27 727
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 69 317
The total price is $ 3 465 867, split into 6 payments through Q3 2026. The deposit is $ 69 317. The first installment is $ 970 443 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 69 320
1
10.2025
$ 970 440
2
12.2025
$ 485 220
3
02.2026
$ 485 220
4
04.2026
$ 485 220
5
06.2026
$ 485 220
6
09.2026
$ 485 220
* 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
$ 3 465 867
06.2025
Foundation
$ 3 639 160
+ $ 173 293
09.2026
Completed
$ 3 821 118
+ $ 355 251
Итоговый доход:
+ $ 3 55 252
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Only 7 minutes drive to picturesque Layan Beach, and Bangtao Beach — only 13 minutes. Golfers will appreciate the proximity to the prestigious Laguna Golf, just a 10-minute journey. Shopping and entertainment at Porto De Phuket and Villa Market on Boat Avenue are within 12 and 10 minutes respectively. For medical assistance and international travel, Thalang Hospital and Phuket International Airport are available in just 15 and 25 minutes.
OTHER UNITS IN THIS COMPLEX
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