DESCRIPTION
The architects designed floor-to-ceiling windows to give the rooms a view of the street lot. All villas have their own private pool, living room with access to the pool, garden and terrace. The villas will undergo turnkey renovations with furniture, household appliances, textiles and plumbing. The villas are presented with a total area of 153 sq.m. up to 260 sq.m. with an area of 214 to 338 sq.m.
VILLA PURCHASE SAVINGS
$ 429 253
price from developer
$ 6 137
deposit
$ 101 177
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
+ $ 90 143
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 519 396 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 90 143
$ 429 253
Construction Start
$ 519 396
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 52 369
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 364 per month (≈ +$ 52 369 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 364
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 491 per month (≈ +$ 41 895 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 491
Monthly income
10.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 6 137
The total price is $ 429 253, split into 4 payments through Q2 2026. The deposit is $ 6 137. The first installment is $ 101 177 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 101 180
2
01.2026
$ 107 310
3
04.2026
$ 107 310
4
05.2026
$ 107 310
* 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
$ 429 253
06.2025
Foundation
$ 472 178
+ $ 42 925
06.2026
Completed (+10%)
$ 519 396
+ $ 90 143
Итоговый доход:
+ $ 90 143
* 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