2 beds
1 floors
91.5 sqm
Description
Smart Home System - control with your voice the lights, air conditioning, music, curtains, TV and the transparency of the glass partitions in the bathroom. Premium building and finishing materials, including plumbing fixtures from the American brand MOEN, a leader in the luxury products market in North America. The complex uses high-quality materials adapted to the island's climatic conditions, including Italian marble and stoneware tiles with Crystaline technology, as well as custom-built furniture. Garden seating areas with bed, pool sofa and fireplace, ergonomic sun loungers, spacious pool. Ownership type is possible Freehold. Tax included in the price. The complex features 9 double villas ranging from 91.5 sqm to 110 sqm, with land areas ranging from 170 sqm to 254 sqm. Approximate price per 1 sq.m. villas in 5 years - $9,017, i.e. the total cost of apartments on the market will be $825,000
VILLA PURCHASE SAVINGS
$ 543 900
price from developer
$ 5 000
deposit
$ 158 200
down payment
2 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
+ $ 84 304
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 628 204 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 84 304
$ 543 900
Construction Start
$ 628 204
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 135 975
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 331 per month (≈ +$ 135 975 per year). Yield ~25%, estimated payback period — 4 years.
25 %
Annual ROI (%)
+ $ 11 331
Monthly income
4 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 065 per month (≈ +$ 108 780 per year). Yield ~20%, estimated payback period — 5 years.
20 %
Annual ROI (%)
+ $ 9 065
Monthly income
5 years
Payback period
Installment plan in USD
Payments: 2, deposit: 5 000
The total price is $ 543 900, split into 2 payments through Q4 2025. The deposit is $ 5 000. The first installment is $ 158 200 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 158 200
2
12.2025
$ 380 700
* 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