Direct access to the pool from the main and some guest bedrooms. Some villas have a gazebo by the pool. Open plan living and dining room with high ceilings. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. Ideal for earning income, investing or renting. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid separately. The villas are presented with a total area of 306.6 sq.m. up to 394.10 sq.m. with a land plot of 540 sq.m. up to 925.91 sq.m.
VILLA PURCHASE SAVINGS
$ 886 816
price from developer
$ 6 137
deposit
$ 304 248
down payment
4 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
+ $ 90 899
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 977 715 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 90 899
$ 886 816
Construction Start
$ 977 715
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 88 682
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 390 per month (≈ +$ 88 682 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 7 390
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 912 per month (≈ +$ 70 945 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 5 912
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 6 137
The total price is $ 886 816, split into 4 payments through Q3 2026. The deposit is $ 6 137. The first installment is $ 304 248 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 304 250
2
03.2026
$ 192 140
3
06.2026
$ 192 140
4
09.2026
$ 192 140
* 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
$ 886 816
06.2025
1st floor
$ 931 157
+ $ 44 341
09.2026
Completed (+5%)
$ 977 715
+ $ 90 899
Итоговый доход:
+ $ 90 899
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The UWCT International School is just 12 meters away, and Thanyapura – Sports Center is just 25 meters away. Large stores such as Tesco Lotus and Makro Thalang are just 5.3 and 6.7 kilometers away respectively. Beach and water lovers will appreciate the proximity to Bangtao Beach and Blur Tree Water World – approximately 12 kilometers. And Phuket International airport is also just 12 km away
OTHER UNITS IN THIS COMPLEX
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