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
$ 450 268
price from developer
$ 6 437
deposit
$ 106 130
down payment
4 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
+ $ 94 557
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 544 825 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 94 557
$ 450 268
Construction Start
$ 544 825
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 54 933
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 578 per month (≈ +$ 54 933 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 4 578
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 662 per month (≈ +$ 43 946 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 3 662
Monthly income
10.2 years
Payback period
Installment plan in USD
Payments: 4, deposit: 6 437
The total price is $ 450 268, split into 4 payments through Q2 2026. The deposit is $ 6 437. The first installment is $ 106 130 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 440
1
12.2025
$ 106 130
2
01.2026
$ 112 570
3
04.2026
$ 112 570
4
05.2026
$ 112 570
* 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