High-quality furniture and appliances allow you to immediately move into apartments or rent them out without additional investment. High demand for real estate rental in Rawai due to its developed infrastructure and proximity to beaches. The project was created taking into account modern standards of comfort and safety. A wide range of one-room apartments with different layouts are available, ranging from 30 to 48 sq.m.
APARTMENT PURCHASE SAVINGS
$ 220 152
price from developer
5% • $ 11 008
Apartor discount
$ 209 144
amount due
$ 3 139
deposit
$ 49 146
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
+ $ 46 837
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 266 989 (see the price growth chart), which will provide you with a 78.3% profit amounting to about $ 46 837
$ 209 144
Construction Start
$ 266 989
Construction Completion
78.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 31 372
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 614 per month (≈ +$ 31 372 per year). Yield ~15%, estimated payback period — 6.7 years.
15 %
Annual ROI (%)
+ $ 2 614
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 091 per month (≈ +$ 25 097 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 2 091
Monthly income
8.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 139
The total price is $ 209 144, split into 4 payments through Q1 2027. The deposit is $ 3 139. The first installment is $ 49 146 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 49 150
2
03.2026
$ 52 290
3
09.2026
$ 52 290
4
03.2027
$ 52 290
* 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
$ 220 152
09.2025
Foundation
$ 231 160
+ $ 11 008
06.2026
Frame
$ 242 718
+ $ 22 566
03.2027
Completed
$ 266 990
+ $ 46 838
Итоговый доход:
+ $ 46 837
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the heart of southern Phuket, where all the infrastructure is literally at hand!
This area is famous for its calm atmosphere, developed infrastructure and proximity to the best beaches on the island. 7 minutes (3 km) from the complex is Nai Harn Beach, which is one of the best beaches in Phuket thanks to its crystal clear water and snow-white sand. For excursion lovers, Yanui Beach is 4-5 minutes (2 km) away, ideal for snorkeling and kayaking.
Within a 1.5 km radius are the best seafood restaurants on Rawai, such as Rawai Seafood Market and Nikita's Restaurant. Sports centers and wellness facilities, including Muay Thai halls and SPA salons, are a short drive away.
For families with children, international schools such as Lighthouse and BCIS Phuket are 5-14 km away.
Outdoor enthusiasts can easily access coral islands such as Bon Island
and Racha Yai Island, in just 10-15 minutes by boat from Chalong Pier. Thanks to its convenient location and developed infrastructure, this area is ideal for living, relaxing and investing.
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