Each villa has 3 or 4 en-suite bedrooms and an office or additional bedroom for staff. The covered parking area has space for two cars and additional storage space. Each villa has a swimming pool and jacuzzi. Convenience and efficiency at your fingertips thanks to the smart home system. Stability and reduced operating costs thanks to the solar energy system. The panoramic windows offer views of the tropical garden. Each villa has its own territory from 509.91 to 779.08 sq.m. The total area of internal premises can be from 397.45 to 485.25 sq.m. Pool and Jacuzzi dimensions from 38.64 to 60.75 sq.m. Full villa furnishings included
VILLA PURCHASE SAVINGS
$ 1 170 039
price from developer
$ 6 265
deposit
$ 344 746
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
+ $ 119 929
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 289 968 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 119 929
$ 1 170 039
Construction Start
$ 1 289 968
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 35 101
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 925 per month (≈ +$ 35 101 per year). Yield ~3%, estimated payback period — 33.3 years.
3 %
Annual ROI (%)
+ $ 2 925
Monthly income
33.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 340 per month (≈ +$ 28 081 per year). Yield ~2.4%, estimated payback period — 41.7 years.
2.4 %
Annual ROI (%)
+ $ 2 340
Monthly income
41.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 6 265
The total price is $ 1 170 039, split into 5 payments through Q3 2026. The deposit is $ 6 265. The first installment is $ 344 746 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 270
1
10.2025
$ 344 750
2
12.2025
$ 204 760
3
03.2026
$ 204 760
4
06.2026
$ 204 760
5
09.2026
$ 204 760
* 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
$ 1 170 039
03.2025
Foundation
$ 1 228 541
+ $ 58 502
06.2026
Completed (+5%)
$ 1 289 968
+ $ 119 929
Итоговый доход:
+ $ 1 19 929
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
From the complex you can get to the main attractions by car in a matter of minutes. Porto de Phuket and Boat Avenue — are only about 5 minutes away, where shops and restaurants await you. Blue Tree Phuket, with its water activities and water park, can be reached in about 7 minutes. BangTao Beach — just over 10 minutes to plunge into the sea and relax on the sandy shore. Laguna Golf Course — 10-12 minutes drive. Phuket International School (ISP) and Montessori House International — just 10 minutes drive. BCIS Phuket, which offers a UK programme, is 15 minutes away. Palm House International School — is 12 minutes away and Phuket PALS, which specializes in teaching English, is 20 minutes away.
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