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
$ 439 136
price from developer
$ 6 278
deposit
$ 103 506
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
+ $ 92 219
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 531 355 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 92 219
$ 439 136
Construction Start
$ 531 355
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 935
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 745 per month (≈ +$ 32 935 per year). Yield ~7.5%, estimated payback period — 13.3 years.
7.5 %
Annual ROI (%)
+ $ 2 745
Monthly income
13.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 196 per month (≈ +$ 26 348 per year). Yield ~6%, estimated payback period — 16.7 years.
6 %
Annual ROI (%)
+ $ 2 196
Monthly income
16.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 439 136, split into 5 payments through Q2 2026. The deposit is $ 6 278. The first installment is $ 103 506 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 103 510
2
12.2025
$ 82 340
3
02.2026
$ 82 340
4
04.2026
$ 82 340
5
06.2026
$ 82 340
* 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
$ 439 136
06.2025
Foundation
$ 483 050
+ $ 43 914
06.2026
Completed (+10%)
$ 531 355
+ $ 92 219
Итоговый доход:
+ $ 92 219
* 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