DESCRIPTION
Turnkey finishing. The villas are rented with fully finished bathrooms, furnished kitchens, sliding windows, doors, floors and a plastered white ceiling. Lighting, electrical and plumbing systems will be installed. Air conditioning and fans are provided in each bedroom, as well as fans in each common room. The villas are equipped with high-quality finishing materials and functional fittings that perfectly combine style and practicality. You will be able to adapt the design of your home to personal preferences, getting both visual pleasure and convenience in everyday life. The villas will be furnished, however, during the construction phase, the design team will work closely with you to customize the space according to your wishes and budget. The villas are presented with a total area of 116 sq.m. up to 262 sq.m.
VILLA PURCHASE SAVINGS
$ 601 077
price from developer
$ 6 137
deposit
$ 144 133
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
+ $ 61 610
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 662 687 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 61 610
$ 601 077
Construction Start
$ 662 687
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 73 331
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 111 per month (≈ +$ 73 331 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 6 111
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 889 per month (≈ +$ 58 665 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 4 889
Monthly income
10.2 years
Payback period
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
$ 601 077
12.2024
Foundation
$ 631 131
+ $ 30 054
03.2026
Completed (+5%)
$ 662 688
+ $ 61 611
Итоговый доход:
+ $ 61 610
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved