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
$ 768 080
price from developer
$ 15 362
deposit
$ 253 466
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
+ $ 163 409
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 931 489 (see the price growth chart), which will provide you with a 21.27% profit amounting to about $ 163 409
$ 768 080
Construction Start
$ 931 489
Construction Completion
21.27 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 82 953
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 913 per month (≈ +$ 82 953 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 6 913
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 530 per month (≈ +$ 66 362 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 5 530
Monthly income
11.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 15 362
The total price is $ 768 080, split into 6 payments through Q4 2026. The deposit is $ 15 362. The first installment is $ 253 466 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 15 360
1
12.2025
$ 253 470
2
02.2026
$ 99 850
3
04.2026
$ 99 850
4
06.2026
$ 99 850
5
08.2026
$ 99 850
6
11.2026
$ 99 850
* 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
$ 768 080
11.2025
Foundation
$ 806 484
+ $ 38 404
05.2026
50%
$ 887 132
+ $ 119 052
11.2026
Completed
$ 931 489
+ $ 163 409
Итоговый доход:
+ $ 1 63 409
* 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
@APARTOR Real Estate 2023
All rights reserved