4 beds
2 floors
450 sqm
Description
-
- 3
Villa purchase savings
$ 1 277 263
price from developer
$ 38 318
deposit
$ 408 724
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
+ $ 268 226
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 545 489 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 268 226
$ 1 277 263
Construction Start
$ 1 545 489
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 146 885
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 240 per month (≈ +$ 146 885 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 12 240
Monthly income
8.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 792 per month (≈ +$ 117 508 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 9 792
Monthly income
10.9 years
Payback period
Installment plan in USD
Payments: 3, deposit: 38 318
The total price is $ 1 277 263, split into 3 payments through Q3 2025. The deposit is $ 38 318. The first installment is $ 408 724 (32% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 38 320
1
08.2025
$ 408 720
2
09.2025
$ 415 110
3
09.2025
$ 415 110
* 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