4 beds
2 floors
450 sqm
Description
-
- 3
VILLA PURCHASE SAVINGS
$ 1 280 963
price from developer
$ 38 429
deposit
$ 409 908
down payment
3 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
+ $ 269 002
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 549 965 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 269 002
$ 1 280 963
Construction Start
$ 1 549 965
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 147 311
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 276 per month (≈ +$ 147 311 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 12 276
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 821 per month (≈ +$ 117 849 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 821
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 3, deposit: 38 429
The total price is $ 1 280 963, split into 3 payments through Q3 2025. The deposit is $ 38 429. The first installment is $ 409 908 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 38 430
1
08.2025
$ 409 910
2
09.2025
$ 416 310
3
09.2025
$ 416 310
* 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