When paying in full for apartments, 10% discount. The price includes designer renovations and built-in furniture. Upholstered furniture and appliances are paid 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 for 2 years (until June 2026) are profitable and convenient
APARTMENT PURCHASE SAVINGS
$ 111 555
price from developer
5% • $ 5 578
Apartor discount
$ 105 977
amount due
$ 3 133
deposit
$ 23 363
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
+ $ 30 497
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 142 052 (see the price growth chart), which will provide you with a 74.6% profit amounting to about $ 30 497
$ 105 977
Construction Start
$ 142 052
Construction Completion
74.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 10 598
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 883 per month (≈ +$ 10 598 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 883
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 707 per month (≈ +$ 8 478 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 707
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 133
The total price is $ 105 977, split into 4 payments through Q2 2026. The deposit is $ 3 133. The first installment is $ 23 363 (22% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 130
1
10.2025
$ 23 360
2
12.2025
$ 26 490
3
03.2026
$ 26 490
4
06.2026
$ 26 490
* 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: 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
$ 111 555
06.2025
50%
$ 117 133
+ $ 5 578
09.2025
Facade
$ 122 990
+ $ 11 435
12.2025
Interior works
$ 129 140
+ $ 17 585
06.2026
Completed
$ 142 054
+ $ 30 499
Итоговый доход:
+ $ 30 497
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is ideally located: Nai Yang Beach is just a few minutes' walk away — an ideal place for morning walks and evening sunsets. Sirinat National Park is nearby, allowing you to enjoy nature and hiking. The airport is only 10-15 minutes away, providing convenience and speed of travel. Cafes, restaurants, shops and markets — everything is within walking distance, offering a variety of cuisines, souvenirs and fresh produce.
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