APARTMENT PURCHASE SAVINGS
$ 236 959
price from developer
$ 6 136
deposit
$ 76 800
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
+ $ 65 467
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 302 426 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 65 467
$ 236 959
Construction Start
$ 302 426
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 468
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 456 per month (≈ +$ 41 468 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 3 456
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 765 per month (≈ +$ 33 174 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 2 765
Monthly income
7.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 136
The total price is $ 236 959, split into 5 payments through Q2 2027. The deposit is $ 6 136. The first installment is $ 76 800 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 76 800
2
04.2026
$ 38 510
3
08.2026
$ 38 510
4
12.2026
$ 38 510
5
05.2027
$ 38 510
* 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
$ 236 959
08.2025
Foundation
$ 248 807
+ $ 11 848
12.2025
1st floor
$ 261 247
+ $ 24 288
08.2026
50%
$ 274 309
+ $ 37 350
02.2027
Interior works
$ 288 024
+ $ 51 065
05.2027
Completed
$ 302 425
+ $ 65 466
Итоговый доход:
+ $ 65 467
* 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