2 beds
1 floors
118.8 sqm
Description
The architects designed floor-to-ceiling windows to give the rooms a view of the street lot. All villas have their own private pool, living room with access to the pool, garden and terrace. The villas will undergo turnkey renovations with furniture, household appliances, textiles and plumbing. The villas are presented with a total area of 153 sq.m. up to 260 sq.m. with an area of 214 to 338 sq.m.
Villa purchase savings
$ 448 968
price from developer
$ 6 418
deposit
$ 105 824
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
+ $ 94 283
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 543 251 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 94 283
$ 448 968
Construction Start
$ 543 251
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 774
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 565 per month (≈ +$ 54 774 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 565
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 652 per month (≈ +$ 43 819 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 652
Monthly income
10.2 years
Payback period
Installment plan in USD
Payments: 2, deposit: 6 418
The total price is $ 448 968, split into 2 payments through Q2 2026. The deposit is $ 6 418. The first installment is $ 105 824 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
04.2026
$ 105 820
2
06.2026
$ 336 730
* 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