4 beds
2 floor
317 sqm
Description
Full furniture and designer finishes. Ocean view or tropical gardens. Privacy and silence
Apartment purchase savings
$ 5 134 727
price from developer
$ 3 209
deposit
$ 1 023 736
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
+ $ 526 310
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 661 037 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 526 310
$ 5 134 727
Construction Start
$ 5 661 037
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 816 422
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 68 035 per month (≈ +$ 816 422 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 68 035
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 54 428 per month (≈ +$ 653 137 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 54 428
Monthly income
7.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 209
The total price is $ 5 134 727, split into 5 payments through Q4 2027. The deposit is $ 3 209. The first installment is $ 1 023 736 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 210
1
04.2026
$ 1 023 740
2
09.2026
$ 1 026 950
3
01.2027
$ 1 026 950
4
07.2027
$ 1 026 950
5
12.2027
$ 1 026 950
* 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