Compact villa of 42 m² — this is a functional space for relaxation or rental, ideal for a couple or individual stay. The layout includes a living area, a bedroom overlooking the terrace, a bathroom and a private lounge area with a jacuzzi where you can relax in a private environment. Due to panoramic glazing, the interior is filled with light and visually expands the space.
The property is fully furnished — everything from appliances to kitchen utensils is already included in the price, allowing you to start renting or living immediately after purchase. Materials resistant to humid climates were used, and engineering systems were selected taking into account the characteristics of the region, which reduces maintenance costs.
Flexible installments with a down payment of $1,000 and rental yields of up to 9.24% per annum make the villa attractive for investment. Thanks to its location in Nusa Dua and its unique format with a jacuzzi —, the property is in high demand for short-term rentals in the premium holiday segment.
VILLA PURCHASE SAVINGS
$ 99 000
price from developer
$ 1 000
deposit
$ 28 700
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
+ $ 32 769
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 131 769 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 32 769
$ 99 000
Construction Start
$ 131 769
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 9 148
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 762 per month (≈ +$ 9 148 per year). Yield ~9.24%, estimated payback period — 10.8 years.
9.24 %
Annual ROI (%)
+ $ 762
Monthly income
10.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 610 per month (≈ +$ 7 318 per year). Yield ~7.4%, estimated payback period — 13.5 years.
7.4 %
Annual ROI (%)
+ $ 610
Monthly income
13.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 000
The total price is $ 99 000, split into 5 payments through Q4 2026. The deposit is $ 1 000. The first installment is $ 28 700 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
10.2025
$ 28 700
2
01.2026
$ 17 320
3
05.2026
$ 17 320
4
08.2026
$ 17 320
5
12.2026
$ 17 320
* 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
$ 99 000
12.2025
Foundation
$ 108 900
+ $ 9 900
04.2026
50%
$ 119 790
+ $ 20 790
11.2026
Completed
$ 131 769
+ $ 32 769
Итоговый доход:
+ $ 32 769
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in one of the most sought-after areas of the island — Nusa Dua, where an atmosphere of elite recreation reigns. Minutes away — luxury golf clubs, Asian art galleries, religious temples and top world-class hotels. Convenient access to beach infrastructure, restaurants and clubs makes this an ideal place to live, vacation and invest.
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