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 construction is completed - profitable and convenient (see chart below). It is possible to purchase with a mortgage: 60% installment plan, and the balance is 40% mortgage for 3 years at 7% per annum. A mobile application in which you can order services online: transfer, apartment cleaning, dry cleaning of clothes, registration for training. The studios are presented with a total area of 34 sq.m. overlooking the garden or lake. The price includes repairs, built-in furniture and appliances. A package of upholstered furniture can be purchased to your liking for an additional fee
APARTMENT PURCHASE SAVINGS
$ 115 290
price from developer
10% • $ 11 529
Apartor discount
$ 103 761
amount due
$ 6 279
deposit
$ 24 848
down payment
5 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
+ $ 53 507
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 168 797 (see the price growth chart), which will provide you with a 61.5% profit amounting to about $ 53 507
$ 103 761
Construction Start
$ 168 797
Construction Completion
61.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 10 376
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 865 per month (≈ +$ 10 376 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 865
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 692 per month (≈ +$ 8 301 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 692
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 279
The total price is $ 103 761, split into 5 payments through Q3 2026. The deposit is $ 6 279. The first installment is $ 24 848 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 24 850
2
12.2025
$ 18 160
3
03.2026
$ 18 160
4
06.2026
$ 18 160
5
09.2026
$ 18 160
* 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
$ 115 290
06.2025
Frame
$ 126 819
+ $ 11 529
09.2025
50%
$ 139 501
+ $ 24 211
03.2026
Interior works
$ 153 451
+ $ 38 161
09.2026
Completed (+10%)
$ 168 796
+ $ 53 506
Итоговый доход:
+ $ 53 507
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The popular Bang Tao Beach is just a 5-7 minute drive away, and golf lovers can quickly reach the Laguna Golf Club. For shopping and entertainment, the Porto de Phuket shopping center is 10 minutes away. Kindergartens are 10-20 minutes away, and schools such as UWC Thailand and British International School are about 20-30 minutes by car. Laguna area with walking areas and lakes — only 15-20 minutes by car. There are also prestigious villas around the complex, such as Proxima Villas, which makes this place ideal for a comfortable and cozy stay.
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