3 beds
3 floors
248 sqm
Description
Fully furnished apartments in modern Asian style. Panoramic windows that fill the interior with light. Premium finishes using natural materials.
VILLA PURCHASE SAVINGS
$ 3 537 132
price from developer
$ 3 219
deposit
$ 704 208
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
+ $ 752 525
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 289 657 (see the price growth chart), which will provide you with a 21.28% profit amounting to about $ 752 525
$ 3 537 132
Construction Start
$ 4 289 657
Construction Completion
21.28 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 580 090
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 48 341 per month (≈ +$ 580 090 per year). Yield ~16.4%, estimated payback period — 6.1 years.
16.4 %
Annual ROI (%)
+ $ 48 341
Monthly income
6.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 38 673 per month (≈ +$ 464 072 per year). Yield ~13.1%, estimated payback period — 7.6 years.
13.1 %
Annual ROI (%)
+ $ 38 673
Monthly income
7.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 3 537 132, split into 5 payments through Q4 2027. The deposit is $ 3 219. The first installment is $ 704 208 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 704 210
2
06.2026
$ 707 430
3
12.2026
$ 707 430
4
06.2027
$ 707 430
5
11.2027
$ 707 430
* 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