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. 10% discount available on full payment. The apartment is rented in a fine finish. Set of upholstered furniture, appliances and designer finishes - paid separately
APARTMENT PURCHASE SAVINGS
$ 183 274
price from developer
5% • $ 9 164
Apartor discount
$ 174 110
amount due
$ 3 139
deposit
$ 40 387
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
+ $ 85 057
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 268 331 (see the price growth chart), which will provide you with a 64.9% profit amounting to about $ 85 057
$ 174 110
Construction Start
$ 268 331
Construction Completion
64.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 799
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 233 per month (≈ +$ 14 799 per year). Yield ~8.5%, estimated payback period — 11.8 years.
8.5 %
Annual ROI (%)
+ $ 1 233
Monthly income
11.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 987 per month (≈ +$ 11 839 per year). Yield ~6.8%, estimated payback period — 14.7 years.
6.8 %
Annual ROI (%)
+ $ 987
Monthly income
14.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 139
The total price is $ 174 110, split into 4 payments through Q3 2026. The deposit is $ 3 139. The first installment is $ 40 387 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 40 390
2
01.2026
$ 43 530
3
05.2026
$ 43 530
4
09.2026
$ 43 530
* 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
$ 183 274
03.2025
Foundation
$ 201 601
+ $ 18 327
09.2025
Frame
$ 221 761
+ $ 38 487
03.2026
Interior works
$ 243 937
+ $ 60 663
09.2026
Completed (+10%)
$ 268 331
+ $ 85 057
Итоговый доход:
+ $ 85 057
* 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.
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