When paying 100%, a 10% discount is provided. Built-in cabinet furniture (upholstered furniture and appliances are purchased separately). 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. Interest-free installments until October 2025, profitable and convenient (see chart below). One-room apartments are presented with a total area of 32 to 64 sq.m.
APARTMENT PURCHASE SAVINGS
$ 172 045
price from developer
5% • $ 8 603
Apartor discount
$ 163 442
amount due
$ 3 139
deposit
$ 37 721
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
+ $ 27 118
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 199 163 (see the price growth chart), which will provide you with a 82.1% profit amounting to about $ 27 118
$ 163 442
Construction Start
$ 199 163
Construction Completion
82.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 16 344
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 362 per month (≈ +$ 16 344 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 362
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 090 per month (≈ +$ 13 075 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 1 090
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 139
The total price is $ 163 442, split into 4 payments through Q1 2026. The deposit is $ 3 139. The first installment is $ 37 721 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
10.2025
$ 37 720
2
12.2025
$ 40 860
3
01.2026
$ 40 860
4
03.2026
$ 40 860
* 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
$ 172 045
06.2025
Foundation
$ 180 647
+ $ 8 602
09.2025
Interior works
$ 189 679
+ $ 17 634
12.2025
Completed
$ 199 163
+ $ 27 118
Итоговый доход:
+ $ 27 118
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Just a 5-minute drive away is Porto de Phuket, a modern shopping center with shops and restaurants, and nearby – the lively Boat Avenue. Beach lovers will be delighted by the proximity to the snow-white sands of Bang Tao Beach 3 minutes from the complex and the picturesque beaches of Surin Beach 10 minutes away. Golfers will appreciate the convenient location of the complex next to the Laguna Golf Phuket. Xana Beach Club and Catch Beach Club offer a great place for fun and relaxation by the water. Families with children will enjoy proximity to leading international schools, and for everyday shopping, Villa Market and Tesco Lotus are within a 5-15 minute drive.
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