The villas are built using natural materials, including Japanese yakisugi wood, which has high strength and waterproof properties. Each villa has its own mineral water pool, which provides a healthier alternative to traditional chlorine pools. The villas are equipped with energy-efficient solar panels for autonomous power supply. Large windows with panoramic views of nature. Package of upholstered furniture and appliances paid separately
VILLA PURCHASE SAVINGS
$ 935 401
price from developer
$ 6 278
deposit
$ 274 342
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
+ $ 95 878
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 031 279 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 95 878
$ 935 401
Construction Start
$ 1 031 279
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 770
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 898 per month (≈ +$ 46 770 per year). Yield ~5%, estimated payback period — 20 years.
5 %
Annual ROI (%)
+ $ 3 898
Monthly income
20 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 118 per month (≈ +$ 37 416 per year). Yield ~4%, estimated payback period — 25 years.
4 %
Annual ROI (%)
+ $ 3 118
Monthly income
25 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 278
The total price is $ 935 401, split into 5 payments through Q2 2026. The deposit is $ 6 278. The first installment is $ 274 342 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 274 340
2
12.2025
$ 163 700
3
02.2026
$ 163 700
4
04.2026
$ 163 700
5
06.2026
$ 163 700
* 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
$ 935 401
06.2025
Foundation
$ 982 171
+ $ 46 770
06.2026
Completed
$ 1 031 280
+ $ 95 879
Итоговый доход:
+ $ 95 878
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Known for its excellent coastline for leisure and water activities, Bang Tao Beach is a 10-minute drive from the complex. Secluded Layan Beach is just 8 minutes away. Boat Avenue Shopping Center with Restaurants and Boutiques — 15 minutes away. The prestigious Laguna Phuket Golf Club is a 12-minute drive away. Blue Tree Entertainment Complex with Water Park is 20 minutes away, while Lotus and Macro — Supermarkets are 25 minutes from the complex. Headstart and UWC International Schools are a 30-minute drive away, providing high-quality education for families with children.
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