VILLA PURCHASE SAVINGS
$ 1 121 572
price from developer
$ 6 266
deposit
$ 386 284
down payment
3 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
+ $ 114 961
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 236 533 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 114 961
$ 1 121 572
Construction Start
$ 1 236 533
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 33 647
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 804 per month (≈ +$ 33 647 per year). Yield ~3%, estimated payback period — 33.3 years.
3 %
Annual ROI (%)
+ $ 2 804
Monthly income
33.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 243 per month (≈ +$ 26 918 per year). Yield ~2.4%, estimated payback period — 41.7 years.
2.4 %
Annual ROI (%)
+ $ 2 243
Monthly income
41.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 6 266
The total price is $ 1 121 572, split into 3 payments through Q1 2026. The deposit is $ 6 266. The first installment is $ 386 284 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 270
1
10.2025
$ 386 280
2
12.2025
$ 364 510
3
03.2026
$ 364 510
* 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
$ 1 121 572
03.2025
Foundation
$ 1 177 651
+ $ 56 079
03.2026
Completed
$ 1 236 534
+ $ 114 962
Итоговый доход:
+ $ 1 14 961
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Nai Harn Beach can be reached in 15-20 minutes, which is ideal for lovers of a relaxing holiday by the sea. Phuket International School (ISP) is just 10-15 minutes away, making the area suitable for families with children. The large shopping center Central Festival — is just 10-15 minutes by car, and Phuket International Airport is about 50-60 minutes away, which is convenient for frequent trips.
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