APARTMENT PURCHASE SAVINGS
$ 242 512
price from developer
$ 6 279
deposit
$ 78 600
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
+ $ 67 001
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 309 513 (see the price growth chart), which will provide you with a 78.4% profit amounting to about $ 67 001
$ 242 512
Construction Start
$ 309 513
Construction Completion
78.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 24 251
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 021 per month (≈ +$ 24 251 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 2 021
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 617 per month (≈ +$ 19 401 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 617
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 279
The total price is $ 242 512, split into 5 payments through Q2 2027. The deposit is $ 6 279. The first installment is $ 78 600 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 78 600
2
02.2026
$ 39 410
3
07.2026
$ 39 410
4
12.2026
$ 39 410
5
04.2027
$ 39 410
* 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: 5
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
$ 242 512
08.2025
Foundation
$ 254 638
+ $ 12 126
12.2025
1st floor
$ 267 370
+ $ 24 858
08.2026
50%
$ 280 738
+ $ 38 226
02.2027
Interior works
$ 294 775
+ $ 52 263
05.2027
Completed
$ 309 514
+ $ 67 002
Итоговый доход:
+ $ 67 001
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the Kamala — quiet and green corner of the west coast of Phuket. Here it is easy to switch between privacy and active recreation.
- Beaches: Kamala — 5 min, Surin — 8 min, Bang Tao — 21 min
- Entertainment: Carnival Magic — 4 min, Cafe Del Mar — 4 min, Laguna Golf — 23 min
- Trade: Porto de Phuket and Boat Avenue — 17 min, Central Patong — 20 min
- Schools: Headstart — 21 min, British International School — 35 min
- Medicine: Patong Hospital — 21 min, Bangkok Hospital — 40 min
- Phuket Airport — 42 minutes by car
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