Villa №5 complex The Golden Hill Villas —this is 301 m² modern space with an emphasis on technology and comfort. System «smart home» with voice control, panoramic windows and high ceilings in the living room create a premium level of living, which directly affects liquidity and demand among tenants.
The interiors are equipped with 4 «smart» toilets and a jacuzzi bath. A lounge area can be set up on the terrace and balcony, and a separate area for outdoor dining makes the property especially sought-after for families and guests renting a villa for relaxation. The object is transferred unfurnished, which allows the investor to adapt the interior to his tasks — be it rental or individual design.
The financial benefit for the investor is expressed in fixed presale prices and a projected increase in the cost of commissioning the complex. Combined with low utility costs (30 THB/m² per month) and high rental demand, this villa is becoming a sustainable asset with long-term returns.
VILLA PURCHASE SAVINGS
$ 772 691
price from developer
$ 15 454
deposit
$ 254 988
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
+ $ 164 390
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 937 081 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 164 390
$ 772 691
Construction Start
$ 937 081
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 69 542
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 795 per month (≈ +$ 69 542 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 5 795
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 636 per month (≈ +$ 55 634 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 4 636
Monthly income
13.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 38 635
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 270 442. By the time of the second payment (january 01), the property price will be $ 811 326. You exit the deal and assign your ownership rights, yielding a 14.3% profit of $ 38 635
$ 15 454
Deposit
$ 254 988
First Installment
14.3 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 15 454
The total price is $ 772 691, split into 6 payments through Q4 2026. The deposit is $ 15 454. The first installment is $ 254 988 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 450
1
10.2025
$ 254 990
2
01.2026
$ 100 450
3
03.2026
$ 100 450
4
06.2026
$ 100 450
5
08.2026
$ 100 450
6
10.2026
$ 100 450
* 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
$ 772 691
11.2025
Foundation
$ 811 326
+ $ 38 635
05.2026
50%
$ 892 459
+ $ 119 768
11.2026
Completed
$ 937 082
+ $ 164 391
Итоговый доход:
+ $ 1 64 390
* 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