1 beds
2 floor
29 sqm
Description
Flexible payment terms: Possibility of paying 50% of the cost immediately, and the remaining 50% – for a mortgage at 6% for 15 years. This is the only offer on the market with such installments. Full furnishings: The apartments are fully furnished with furniture and appliances. The high rental potential of this complex with a rental demand level of 90% throughout the year guarantees a stable income. The complex is specially designed for short-term rentals (daily and weekly), which provides a return of 10-12% per annum. It is the ideal solution for generating income and investment
Apartment purchase savings
$ 322 846
price from developer
$ 6 418
deposit
$ 122 720
down payment
5 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
+ $ 67 798
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 390 644 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 67 798
$ 322 846
Construction Start
$ 390 644
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 167
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 847 per month (≈ +$ 46 167 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 3 847
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 078 per month (≈ +$ 36 934 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 3 078
Monthly income
8.7 years
Payback period
Installment plan in USD
Payments: 5, deposit: 6 418
The total price is $ 322 846, split into 5 payments through Q2 2026. The deposit is $ 6 418. The first installment is $ 122 720 (38% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 420
1
10.2025
$ 122 720
2
12.2025
$ 48 430
3
01.2026
$ 48 430
4
03.2026
$ 48 430
5
05.2026
$ 48 430
* 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