Interest-free installments for 2 years (until September 2026) are profitable and convenient. Ideal for earning income, investing or renting. High rental potential, with a rental demand level of 90% per year, guarantees stable income throughout the year. One-room apartments are presented with a total area of 31 sq.m. up to 57 sq.m.
APARTMENT PURCHASE SAVINGS
$ 211 313
price from developer
1.5% • $ 3 170
Apartor discount
$ 208 143
amount due
$ 3 139
deposit
$ 48 898
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
+ $ 98 070
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 309 383 (see the price growth chart), which will provide you with a 67.3% profit amounting to about $ 98 070
$ 208 143
Construction Start
$ 309 383
Construction Completion
67.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 17 692
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 474 per month (≈ +$ 17 692 per year). Yield ~8.5%, estimated payback period — 11.8 years.
8.5 %
Annual ROI (%)
+ $ 1 474
Monthly income
11.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 179 per month (≈ +$ 14 154 per year). Yield ~6.8%, estimated payback period — 14.7 years.
6.8 %
Annual ROI (%)
+ $ 1 179
Monthly income
14.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 139
The total price is $ 208 143, split into 4 payments through Q3 2026. The deposit is $ 3 139. The first installment is $ 48 898 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 48 900
2
01.2026
$ 52 040
3
05.2026
$ 52 040
4
09.2026
$ 52 040
* 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
$ 211 313
03.2025
Foundation
$ 232 444
+ $ 21 131
09.2025
Frame
$ 255 688
+ $ 44 375
03.2026
Interior works
$ 281 257
+ $ 69 944
09.2026
Completed (+10%)
$ 309 383
+ $ 98 070
Итоговый доход:
+ $ 98 070
* 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! Rawai Beach — just 5 minutes by car and you're already on the beach, enjoying the sea breeze and fresh seafood in cozy restaurants right on the shore. The turquoise waters of Nai Harn Beach are just a 10-minute drive away — this is one of the best beaches for swimming and relaxation in the sun. In 8 minutes you can reach the stunning Promthep Cape — best place to meet the sunset with breathtaking ocean views. For shopping, all amenities are nearby: Villa Market and Makro in Chalong — just 15 minutes and you can stock up on everything you need. The International School of Phuket (ISP) is a 7-minute drive away, offering quality education in the British system for children aged 2 to 12 years.
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