Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Interest-free installments until construction is completed - profitable and convenient (see chart below). One-room apartments are presented with a total area of 24 to 35 sq.m.
APARTMENT PURCHASE SAVINGS
$ 120 550
price from developer
$ 3 139
deposit
$ 39 053
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
+ $ 39 902
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 160 452 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 39 902
$ 120 550
Construction Start
$ 160 452
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 082
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 507 per month (≈ +$ 18 082 per year). Yield ~15%, estimated payback period — 6.7 years.
15 %
Annual ROI (%)
+ $ 1 507
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 206 per month (≈ +$ 14 466 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 1 206
Monthly income
8.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 139
The total price is $ 120 550, split into 4 payments through Q3 2025. The deposit is $ 3 139. The first installment is $ 39 053 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
08.2025
$ 39 050
2
09.2025
$ 26 120
3
09.2025
$ 26 120
4
09.2025
$ 26 120
* 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: 3
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
$ 120 550
06.2025
50%
$ 132 605
+ $ 12 055
09.2025
Completed (+10%)
$ 145 866
+ $ 25 316
09.2025
Объект сдан
$ 160 453
+ $ 39 903
Итоговый доход:
+ $ 39 902
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
This area has an excellent public infrastructure for comfortable long-term living. In 2 minutes you can reach the Central Phuket shopping center, 15 minutes drive to Phuket Old Town. And in 25 minutes you can get to Patong Beach. HeadStart International School is just a 5-10 minute drive away, which is very convenient for families with children. For those ready for slightly longer trips, QSI International School of Phuket and other large schools are 20-30 minutes away.
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