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
$ 684 875
price from developer
$ 6 277
deposit
$ 267 672
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
+ $ 143 823
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 828 698 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 143 823
$ 684 875
Construction Start
$ 828 698
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 56 845
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 737 per month (≈ +$ 56 845 per year). Yield ~8.3%, estimated payback period — 12 years.
8.3 %
Annual ROI (%)
+ $ 4 737
Monthly income
12 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 790 per month (≈ +$ 45 476 per year). Yield ~6.6%, estimated payback period — 15.1 years.
6.6 %
Annual ROI (%)
+ $ 3 790
Monthly income
15.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 277
The total price is $ 684 875, split into 5 payments through Q2 2026. The deposit is $ 6 277. The first installment is $ 267 672 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 267 670
2
12.2025
$ 102 730
3
01.2026
$ 102 730
4
03.2026
$ 102 730
5
05.2026
$ 102 730
* 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: 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
$ 684 875
06.2024
50%
$ 753 362
+ $ 68 487
12.2025
Completed (+10%)
$ 828 698
+ $ 143 823
Итоговый доход:
+ $ 1 43 823
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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