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
$ 1 016 203
price from developer
$ 6 137
deposit
$ 298 724
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
+ $ 274 883
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 291 086 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 274 883
$ 1 016 203
Construction Start
$ 1 291 086
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 101 620
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 468 per month (≈ +$ 101 620 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 8 468
Monthly income
10 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 775 per month (≈ +$ 81 296 per year). Yield ~8%, estimated payback period — 12.5 years.
8 %
Annual ROI (%)
+ $ 6 775
Monthly income
12.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 6 137
The total price is $ 1 016 203, split into 6 payments through Q2 2028. The deposit is $ 6 137. The first installment is $ 298 724 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 140
1
12.2025
$ 298 720
2
05.2026
$ 142 270
3
11.2026
$ 142 270
4
05.2027
$ 142 270
5
11.2027
$ 142 270
6
04.2028
$ 142 270
* 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
$ 1 016 203
09.2025
Foundation
$ 1 067 013
+ $ 50 810
12.2026
50%
$ 1 173 714
+ $ 157 511
05.2028
Completed
$ 1 291 085
+ $ 274 882
Итоговый доход:
+ $ 2 74 883
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved