2 beds
3 floor
131 sqm
Description
Full furniture and finishing in luxury resort style. Unique views of the lagoon from the windows and from the terrace. Own green terrace — rare for studios. Panoramic windows and natural light.
APARTMENT PURCHASE SAVINGS
$ 1 155 442
price from developer
$ 3 219
deposit
$ 227 870
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
+ $ 245 820
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 401 262 (see the price growth chart), which will provide you with a 21.28% profit amounting to about $ 245 820
$ 1 155 442
Construction Start
$ 1 401 262
Construction Completion
21.28 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 206 824
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 235 per month (≈ +$ 206 824 per year). Yield ~17.9%, estimated payback period — 5.6 years.
17.9 %
Annual ROI (%)
+ $ 17 235
Monthly income
5.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 788 per month (≈ +$ 165 459 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 13 788
Monthly income
7 years
Payback period
Installment plan in USD
Payments: 5, deposit: 3 219
The total price is $ 1 155 442, split into 5 payments through Q4 2028. The deposit is $ 3 219. The first installment is $ 227 870 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 220
1
12.2025
$ 227 870
2
09.2026
$ 231 090
3
06.2027
$ 231 090
4
03.2028
$ 231 090
5
12.2028
$ 231 090
* 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