DESCRIPTION
Flexible payment terms: Possibility of paying 50% of the cost immediately, and the remaining 50% – for a mortgage at 6% for 15 years. This is the only offer on the market with such installments. Full furnishings: The apartments are fully furnished with furniture and appliances. The high rental potential of this complex with a rental demand level of 90% throughout the year guarantees a stable income. The complex is specially designed for short-term rentals (daily and weekly), which provides a return of 10-12% per annum. It is the ideal solution for generating income and investment
APARTMENT PURCHASE SAVINGS
$ 317 382
price from developer
$ 6 139
deposit
$ 120 814
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
+ $ 66 651
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 384 033 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 66 651
$ 317 382
Construction Start
$ 384 033
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 48 242
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 020 per month (≈ +$ 48 242 per year). Yield ~15.2%, estimated payback period — 6.6 years.
15.2 %
Annual ROI (%)
+ $ 4 020
Monthly income
6.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 216 per month (≈ +$ 38 594 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 3 216
Monthly income
8.2 years
Payback period
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
$ 317 382
06.2025
50%
$ 349 120
+ $ 31 738
12.2025
Completed (+10%)
$ 384 032
+ $ 66 650
Итоговый доход:
+ $ 66 651
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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