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
$ 131 684
price from developer
5% • $ 6 585
Apartor discount
$ 125 099
amount due
$ 6 584
deposit
$ 30 916
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
+ $ 28 015
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 159 699 (see the price growth chart), which will provide you with a 78.3% profit amounting to about $ 28 015
$ 125 099
Construction Start
$ 159 699
Construction Completion
78.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 12 760
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 063 per month (≈ +$ 12 760 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 1 063
Monthly income
9.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 851 per month (≈ +$ 10 208 per year). Yield ~8.2%, estimated payback period — 12.3 years.
8.2 %
Annual ROI (%)
+ $ 851
Monthly income
12.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 6 584
The total price is $ 125 099, split into 4 payments through Q1 2026. The deposit is $ 6 584. The first installment is $ 30 916 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 580
1
10.2025
$ 30 920
2
12.2025
$ 29 200
3
01.2026
$ 29 200
4
03.2026
$ 29 200
* 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
$ 131 684
09.2024
Frame
$ 138 268
+ $ 6 584
06.2025
50%
$ 145 181
+ $ 13 497
12.2025
Completed
$ 159 699
+ $ 28 015
Итоговый доход:
+ $ 28 015
* 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