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
$ 614 916
price from developer
$ 6 278
deposit
$ 147 451
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
+ $ 63 029
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 677 945 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 63 029
$ 614 916
Construction Start
$ 677 945
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 36 280
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 023 per month (≈ +$ 36 280 per year). Yield ~5.9%, estimated payback period — 16.9 years.
5.9 %
Annual ROI (%)
+ $ 3 023
Monthly income
16.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 419 per month (≈ +$ 29 024 per year). Yield ~4.7%, estimated payback period — 21.2 years.
4.7 %
Annual ROI (%)
+ $ 2 419
Monthly income
21.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 614 916, split into 5 payments through Q2 2026. The deposit is $ 6 278. The first installment is $ 147 451 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 147 450
2
12.2025
$ 115 300
3
01.2026
$ 115 300
4
03.2026
$ 115 300
5
05.2026
$ 115 300
* 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
$ 614 916
12.2024
Foundation
$ 645 662
+ $ 30 746
03.2026
Completed (+5%)
$ 677 945
+ $ 63 029
Итоговый доход:
+ $ 63 029
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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