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
$ 386 893
price from developer
5% • $ 19 345
Apartor discount
$ 367 548
amount due
$ 19 345
deposit
$ 90 955
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
+ $ 82 311
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 469 204 (see the price growth chart), which will provide you with a 78.3% profit amounting to about $ 82 311
$ 367 548
Construction Start
$ 469 204
Construction Completion
78.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 490
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 124 per month (≈ +$ 37 490 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 3 124
Monthly income
9.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 499 per month (≈ +$ 29 992 per year). Yield ~8.2%, estimated payback period — 12.3 years.
8.2 %
Annual ROI (%)
+ $ 2 499
Monthly income
12.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 19 345
The total price is $ 367 548, split into 4 payments through Q1 2026. The deposit is $ 19 345. The first installment is $ 90 955 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 19 340
1
10.2025
$ 90 960
2
12.2025
$ 85 750
3
01.2026
$ 85 750
4
03.2026
$ 85 750
* 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
$ 386 893
06.2025
50%
$ 406 238
+ $ 19 345
09.2025
Interior works
$ 426 550
+ $ 39 657
12.2025
Completed
$ 469 205
+ $ 82 312
Итоговый доход:
+ $ 82 311
* 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