APARTMENT PURCHASE SAVINGS
$ 133 569
price from developer
5% • $ 6 678
Apartor discount
$ 126 891
amount due
$ 3 133
deposit
$ 28 591
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
+ $ 20 703
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 154 272 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 20 703
$ 126 891
Construction Start
$ 154 272
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 15 227
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 269 per month (≈ +$ 15 227 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 1 269
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 015 per month (≈ +$ 12 182 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 1 015
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 133
The total price is $ 126 891, split into 4 payments through Q4 2026. The deposit is $ 3 133. The first installment is $ 28 591 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 130
1
10.2025
$ 28 590
2
02.2026
$ 31 720
3
07.2026
$ 31 720
4
12.2026
$ 31 720
* 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
$ 133 569
03.2025
Foundation
$ 140 247
+ $ 6 678
12.2026
Completed (+10%)
$ 154 272
+ $ 20 703
Итоговый доход:
+ $ 20 703
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located conveniently close to all necessary infrastructure facilities in the north-west of Phuket. Bang Tao Beach is just 1.8 km away (10-15 minutes by car or bike), allowing you to enjoy the sea at any time. 350 meters from the complex is the Porto De Phuket shopping center, and the Tops Super Market — is just 50 meters away, providing quick access to shopping. For families with children — Headstart International School just 1.7 km away. Phuket Airport can be reached in 20 minutes, making the complex convenient for living and relaxing.
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
@Tokens Real Estate 2023
All rights reserved