3 beds
2 floors
372.3 sqm
Description
Private pool with terrace and lounge area. Modern tropical design with minimalist elements. Spacious bedrooms with private bathrooms. Possibility of choosing furniture. Parking at the villa and separate laundry. Fully equipped open plan kitchen. High ceilings and panoramic windows
Villa purchase savings
$ 478 171
price from developer
$ 9 563
deposit
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
+ $ 49 013
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 527 184 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 49 013
$ 478 171
Construction Start
$ 527 184
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 642
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 304 per month (≈ +$ 51 642 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 4 304
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 443 per month (≈ +$ 41 314 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 3 443
Monthly income
11.6 years
Payback period
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