Private Jacuzzi on the terrace of each villa. Spacious and bright interiors with high ceilings. All equipment — from the brands Philips, Sharp, Schneider. Fully furnished turnkey apartments. Spacious and bright interiors with high ceilings. Panoramic glazing and maximum penetration of natural light.
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 75.1% profit amounting to about $ 32 769
$ 99 000
Construction Start
$ 131 769
Construction Completion
75.1 %
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