Interest-free installments until construction is completed are profitable and convenient. The apartment is rented in a fine finish. Set of upholstered furniture, appliances and designer finishes - paid separately. Presale promotion until November 30, 24 - with full payment 10% discount, as well as 100,000 bth for single apartments, 200,000 bth for double apartments and 300,000 bth for triple apartments
APARTMENT PURCHASE SAVINGS
$ 465 597
price from developer
5% • $ 23 280
Apartor discount
$ 442 317
amount due
$ 3 139
deposit
$ 107 441
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
+ $ 72 167
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 537 764 (see the price growth chart), which will provide you with a 82.3% profit amounting to about $ 72 167
$ 442 317
Construction Start
$ 537 764
Construction Completion
82.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 078
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 423 per month (≈ +$ 53 078 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 4 423
Monthly income
8.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 539 per month (≈ +$ 42 462 per year). Yield ~9.6%, estimated payback period — 10.4 years.
9.6 %
Annual ROI (%)
+ $ 3 539
Monthly income
10.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 139
The total price is $ 442 317, split into 4 payments through Q4 2026. The deposit is $ 3 139. The first installment is $ 107 441 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 140
1
08.2025
$ 107 440
2
01.2026
$ 110 580
3
06.2026
$ 110 580
4
12.2026
$ 110 580
* 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
$ 465 597
03.2025
Foundation
$ 488 877
+ $ 23 280
12.2026
Completed (+10%)
$ 537 765
+ $ 72 168
Итоговый доход:
+ $ 72 167
* 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