3 beds
1 floors
371.5 sqm
VILLA PURCHASE SAVINGS
$ 1 152 223
price from developer
$ 6 437
deposit
$ 396 841
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
+ $ 118 103
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 270 326 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 118 103
$ 1 152 223
Construction Start
$ 1 270 326
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 571
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 714 per month (≈ +$ 140 571 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 11 714
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 371 per month (≈ +$ 112 457 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 9 371
Monthly income
10.2 years
Payback period
Installment plan in USD
Payments: 2, deposit: 6 437
The total price is $ 1 152 223, split into 2 payments through Q1 2026. The deposit is $ 6 437. The first installment is $ 396 841 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 396 840
2
03.2026
$ 748 950
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Price growth by completition in USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 1 152 223
03.2025
Foundation
$ 1 209 834
+ $ 57 611
03.2026
Completed
$ 1 270 326
+ $ 118 103
Итоговый доход:
+ $ 1 18 103
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Nai Harn Beach can be reached in 15-20 minutes, which is ideal for lovers of a relaxing holiday by the sea. Phuket International School (ISP) is just 10-15 minutes away, making the area suitable for families with children. The large shopping center Central Festival — is just 10-15 minutes by car, and Phuket International Airport is about 50-60 minutes away, which is convenient for frequent trips.
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