VILLA PURCHASE SAVINGS
$ 275 000
price from developer
$ 2 000
deposit
$ 135 500
down payment
7 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
+ $ 28 188
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 303 188 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 28 188
$ 275 000
Construction Start
$ 303 188
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 225
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 185 per month (≈ +$ 38 225 per year). Yield ~13.9%, estimated payback period — 7.2 years.
13.9 %
Annual ROI (%)
+ $ 3 185
Monthly income
7.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 548 per month (≈ +$ 30 580 per year). Yield ~11.1%, estimated payback period — 9 years.
11.1 %
Annual ROI (%)
+ $ 2 548
Monthly income
9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 275 000, split into 7 payments through Q4 2025. The deposit is $ 2 000. The first installment is $ 135 500 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2025
$ 135 500
2
09.2025
$ 22 920
3
09.2025
$ 22 920
4
09.2025
$ 22 920
5
10.2025
$ 22 920
6
10.2025
$ 22 920
7
10.2025
$ 22 920
* 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
$ 275 000
06.2025
Interior works
$ 288 750
+ $ 13 750
09.2025
Completed (+5%)
$ 303 188
+ $ 28 188
Итоговый доход:
+ $ 28 188
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the heart of Humalas — an area that successfully combines privacy and accessibility. Nearby there are cozy cafes, stylish restaurants, organic markets and spas, creating a comfortable infrastructure for living and relaxing. In just 5–15 minutes you can reach popular locations such as Canggu, Berawa and Seminyak, as well as famous beach clubs and surf schools. This location makes the property attractive for both personal living and rental — especially among digital nomads and married couples who prefer a calm and stylish atmosphere.
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