VILLA PURCHASE SAVINGS
$ 781 814
price from developer
$ 15 636
deposit
$ 257 999
down payment
6 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
+ $ 166 331
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 948 145 (see the price growth chart), which will provide you with a 82.5% profit amounting to about $ 166 331
$ 781 814
Construction Start
$ 948 145
Construction Completion
82.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 70 363
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 864 per month (≈ +$ 70 363 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 5 864
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 691 per month (≈ +$ 56 291 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 4 691
Monthly income
13.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 15 636
The total price is $ 781 814, split into 6 payments through Q3 2026. The deposit is $ 15 636. The first installment is $ 257 999 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 640
1
10.2025
$ 258 000
2
12.2025
$ 101 640
3
02.2026
$ 101 640
4
04.2026
$ 101 640
5
06.2026
$ 101 640
6
09.2026
$ 101 640
* 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: 3
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
$ 781 814
09.2025
Foundation
$ 820 905
+ $ 39 091
03.2026
50%
$ 902 996
+ $ 121 182
09.2026
Completed
$ 948 146
+ $ 166 332
Итоговый доход:
+ $ 1 66 331
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located at a strategically convenient point on the island of Phuket:
- 3 min to 7-Eleven and Lotus Express
- 9 min to Villa Market and U Time Fitness Blue Tree
- 10 min to Thalang Hospital
- 11 min to Porto de Phuket and Laguna Phuket
- 13 min to Laguna Golf Club
- 15 min to Suay Restaurant, Tree O'clock Gallery and HeadStart School
- 22 min to Laem Son National Park
- 30 min to Bangkok Hospital Phuket
- 35 min to Chalong Hospital
*To international schools and the best hospitals —average 10–25 minutes.
The Golden Hill Villas — the perfect combination of nature, investment and lifestyle.
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