Furniture and appliances as a gift. The studios are represented with an area of 33.51 sq.m. - 58.86 sq.m. Interest-free installments until autumn 2025, profitable and convenient (see chart below). High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Ideal for permanent residence, investment or rental
APARTMENT PURCHASE SAVINGS
$ 632 916
price from developer
5% • $ 31 646
Apartor discount
$ 601 270
amount due
$ 31 646
deposit
$ 148 754
down payment
4 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
+ $ 134 653
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 767 569 (see the price growth chart), which will provide you with a 78.3% profit amounting to about $ 134 653
$ 601 270
Construction Start
$ 767 569
Construction Completion
78.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 330
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 111 per month (≈ +$ 61 330 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 5 111
Monthly income
9.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 089 per month (≈ +$ 49 064 per year). Yield ~8.2%, estimated payback period — 12.3 years.
8.2 %
Annual ROI (%)
+ $ 4 089
Monthly income
12.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 31 646
The total price is $ 601 270, split into 4 payments through Q1 2026. The deposit is $ 31 646. The first installment is $ 148 754 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 31 650
1
10.2025
$ 148 750
2
12.2025
$ 140 290
3
01.2026
$ 140 290
4
03.2026
$ 140 290
* 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
$ 632 916
09.2024
Frame
$ 664 562
+ $ 31 646
06.2025
50%
$ 697 790
+ $ 64 874
12.2025
Completed
$ 767 569
+ $ 134 653
Итоговый доход:
+ $ 1 34 653
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located just 7 minutes from the beautiful Nai Harn beach and 3 minutes from the lake. In just 7 minutes you can reach restaurants, SPAs, massage parlors and markets. Rawai Fish Market is an 8-minute drive away and Tops Supermarket can be reached in 7 minutes. Located 400 meters from the complex is the Nai Harn Lake Park Area with outdoor playgrounds and outdoor gym.
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