4 beds
2 floor
317 sqm
Description
Full furniture and designer finishes. Ocean view or tropical gardens. Privacy and silence
APARTMENT PURCHASE SAVINGS
$ 5 149 601
price from developer
$ 3 219
deposit
$ 1 026 702
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
+ $ 527 834
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 677 435 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 527 834
$ 5 149 601
Construction Start
$ 5 677 435
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 818 787
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 68 232 per month (≈ +$ 818 787 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 68 232
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 54 586 per month (≈ +$ 655 029 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 54 586
Monthly income
7.9 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 5 149 601, split into 5 payments through Q4 2027. The deposit is $ 3 219. The first installment is $ 1 026 702 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 1 026 700
2
06.2026
$ 1 029 920
3
12.2026
$ 1 029 920
4
06.2027
$ 1 029 920
5
11.2027
$ 1 029 920
* 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