APARTMENT PURCHASE SAVINGS
$ 536 798
price from developer
5% • $ 26 840
Apartor discount
$ 509 958
amount due
$ 3 137
deposit
$ 124 352
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
+ $ 83 203
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 620 001 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 83 203
$ 509 958
Construction Start
$ 620 001
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 195
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 100 per month (≈ +$ 61 195 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 5 100
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 080 per month (≈ +$ 48 956 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 4 080
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 137
The total price is $ 509 958, split into 4 payments through Q4 2026. The deposit is $ 3 137. The first installment is $ 124 352 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
08.2025
$ 124 350
2
01.2026
$ 127 490
3
06.2026
$ 127 490
4
12.2026
$ 127 490
* 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
$ 536 798
06.2025
Foundation
$ 563 638
+ $ 26 840
12.2026
Completed (+10%)
$ 620 002
+ $ 83 204
Итоговый доход:
+ $ 83 203
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in one of the most attractive areas of Phuket, within walking distance of the famous Bangtao Beach. Within 10–15 minutes by car are other popular beaches — Surin, Patong and Kamala, making this area ideal for beach lovers. For leisure and shopping, Porto de Phuket and Boat Avenue are 5 minutes by car, Blue Tree Phuket is 10 minutes away. Villa Market and HomePro supermarkets are nearby within a 5-10 minute drive, providing convenient shopping. For families with children, international schools are located 10 minutes by car - The Waldorf Phuket, Helsinki International School and Headstart International School.
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