APARTMENT PURCHASE SAVINGS
$ 237 085
price from developer
$ 6 139
deposit
$ 76 841
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
+ $ 65 503
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 302 588 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 65 503
$ 237 085
Construction Start
$ 302 588
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 490
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 457 per month (≈ +$ 41 490 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 3 457
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 766 per month (≈ +$ 33 192 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 2 766
Monthly income
7.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 139
The total price is $ 237 085, split into 5 payments through Q2 2027. The deposit is $ 6 139. The first installment is $ 76 841 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 76 840
2
04.2026
$ 38 530
3
08.2026
$ 38 530
4
12.2026
$ 38 530
5
05.2027
$ 38 530
* 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
$ 237 085
08.2025
Foundation
$ 248 939
+ $ 11 854
12.2025
1st floor
$ 261 386
+ $ 24 301
08.2026
50%
$ 274 455
+ $ 37 370
02.2027
Interior works
$ 288 178
+ $ 51 093
05.2027
Completed
$ 302 587
+ $ 65 502
Итоговый доход:
+ $ 65 503
* 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
@APARTOR Real Estate 2023
All rights reserved