Modern architectural design from Studio N — combination of style and functionality. Privacy and silence — only 8 villas in the complex, secluded atmosphere among the green hills of Kamala. Panoramic windows and high ceilings — maximum natural light and air. Private pool with lounge area and terrace for relaxation. Fully furnished interiors with the possibility of individual decoration. System “smart home” — light, climate and security management. Competent layouts with thoughtful zoning and storage areas.
VILLA PURCHASE SAVINGS
$ 1 039 488
price from developer
$ 6 278
deposit
$ 305 568
down payment
6 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
+ $ 281 181
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 320 669 (see the price growth chart), which will provide you with a 78.7% profit amounting to about $ 281 181
$ 1 039 488
Construction Start
$ 1 320 669
Construction Completion
78.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 62 369
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 197 per month (≈ +$ 62 369 per year). Yield ~6%, estimated payback period — 16.7 years.
6 %
Annual ROI (%)
+ $ 5 197
Monthly income
16.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 158 per month (≈ +$ 49 895 per year). Yield ~4.8%, estimated payback period — 20.8 years.
4.8 %
Annual ROI (%)
+ $ 4 158
Monthly income
20.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 278
The total price is $ 1 039 488, split into 6 payments through Q2 2028. The deposit is $ 6 278. The first installment is $ 305 568 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 280
1
10.2025
$ 305 570
2
04.2026
$ 145 530
3
10.2026
$ 145 530
4
04.2027
$ 145 530
5
10.2027
$ 145 530
6
05.2028
$ 145 530
* 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: 3
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
$ 1 039 488
09.2025
Foundation
$ 1 091 462
+ $ 51 974
12.2026
50%
$ 1 200 608
+ $ 161 120
05.2028
Completed
$ 1 320 669
+ $ 281 181
Итоговый доход:
+ $ 2 81 181
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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