1 beds
3 floor
51.4 sqm
APARTMENT PURCHASE SAVINGS
$ 251 259
price from developer
$ 6 437
deposit
$ 81 505
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
+ $ 54 148
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 305 407 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 54 148
$ 251 259
Construction Start
$ 305 407
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 649
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 471 per month (≈ +$ 29 649 per year). Yield ~11.8%, estimated payback period — 8.5 years.
11.8 %
Annual ROI (%)
+ $ 2 471
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 977 per month (≈ +$ 23 719 per year). Yield ~9.4%, estimated payback period — 10.6 years.
9.4 %
Annual ROI (%)
+ $ 1 977
Monthly income
10.6 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 437
The total price is $ 251 259, split into 5 payments through Q1 2028. The deposit is $ 6 437. The first installment is $ 81 505 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 81 510
2
06.2026
$ 40 830
3
01.2027
$ 40 830
4
08.2027
$ 40 830
5
03.2028
$ 40 830
* 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: 4
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
$ 251 259
02.2026
Foundation
$ 263 822
+ $ 12 563
08.2026
1st floor
$ 277 013
+ $ 25 754
02.2027
50%
$ 290 864
+ $ 39 605
03.2028
Completed
$ 305 407
+ $ 54 148
Итоговый доход:
+ $ 54 148
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex is located in the Karon area, just a few minutes walk from the beach and all the necessary infrastructure. Nearby — cozy cafes, restaurants, supermarkets and markets. Popular tourist areas such as Kata and Patong can be reached in 10–15 minutes by car. The convenient location makes the project attractive to both tourists and those considering Phuket for permanent residence or seasonal holidays.
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