High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid separately. Interest-free installments for 2 years (until December 2026) are profitable and convenient. Ideal for earning income, investing or renting
APARTMENT PURCHASE SAVINGS
$ 520 691
price from developer
10% • $ 52 069
Apartor discount
$ 468 622
amount due
$ 3 140
deposit
$ 160 879
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
+ $ 112 212
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 632 903 (see the price growth chart), which will provide you with a 74% profit amounting to about $ 112 212
$ 468 622
Construction Start
$ 632 903
Construction Completion
74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 205
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 100 per month (≈ +$ 49 205 per year). Yield ~10.5%, estimated payback period — 9.5 years.
10.5 %
Annual ROI (%)
+ $ 4 100
Monthly income
9.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 280 per month (≈ +$ 39 364 per year). Yield ~8.4%, estimated payback period — 11.9 years.
8.4 %
Annual ROI (%)
+ $ 3 280
Monthly income
11.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 140
The total price is $ 468 622, split into 5 payments through Q4 2026. The deposit is $ 3 140. The first installment is $ 160 879 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 160 880
2
01.2026
$ 76 150
3
05.2026
$ 76 150
4
08.2026
$ 76 150
5
12.2026
$ 76 150
* 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: 4
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
$ 520 691
03.2025
Foundation
$ 546 726
+ $ 26 035
12.2025
Frame
$ 574 062
+ $ 53 371
03.2026
Interior works
$ 602 765
+ $ 82 074
12.2026
Completed (+5%)
$ 632 903
+ $ 112 212
Итоговый доход:
+ $ 1 12 212
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
In just 10-15 minutes by car you can reach the Laguna Phuket complex and the magnificent Bang Tao Beach. This luxurious beach stretches for 7 kilometers in an open bay, allowing you to enjoy breathtaking sea views. Bang Tao is ideal for swimming and pleasant walks at dawn or sunset.
Blue Tree Phuket – is also a 10-15 minute drive away, with a water park and restaurants, Boat Avenue Mall, and the popular beach clubs Maya Beach Club and Xana Beach Club. If you love golf or are looking for an international school for your children, you can reach Blue Canyon Golf and UWC International School in just 25-30 minutes.
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