4 beds
2 floors
406.3 sqm
Description
Private pool with Jacuzzi area. High ceilings and panoramic glazing. Integrated air conditioning and ventilation system.
VILLA PURCHASE SAVINGS
$ 1 223 030
price from developer
$ 6 437
deposit
$ 482 775
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
+ $ 192 780
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 415 810 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 192 780
$ 1 223 030
Construction Start
$ 1 415 810
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 648
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 721 per month (≈ +$ 140 648 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 11 721
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 377 per month (≈ +$ 112 519 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 377
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 1 223 030, split into 5 payments through Q4 2026. The deposit is $ 6 437. The first installment is $ 482 775 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 482 780
2
03.2026
$ 183 450
3
06.2026
$ 183 450
4
09.2026
$ 183 450
5
12.2026
$ 183 450
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726