VILLA PURCHASE SAVINGS
$ 359 900
price from developer
$ 5 000
deposit
$ 121 000
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
+ $ 144 221
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 504 121 (see the price growth chart), which will provide you with a 71.4% profit amounting to about $ 144 221
$ 359 900
Construction Start
$ 504 121
Construction Completion
71.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 787
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 899 per month (≈ +$ 46 787 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 3 899
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 119 per month (≈ +$ 37 430 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 3 119
Monthly income
9.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 5 000
The total price is $ 359 900, split into 5 payments through Q3 2026. The deposit is $ 5 000. The first installment is $ 121 000 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
09.2025
$ 121 000
2
12.2025
$ 58 480
3
03.2026
$ 58 480
4
06.2026
$ 58 480
5
09.2026
$ 58 480
* 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: 5
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
$ 359 900
06.2025
Foundation
$ 377 895
+ $ 17 995
12.2025
Frame
$ 415 684
+ $ 55 784
03.2026
50%
$ 457 252
+ $ 97 352
09.2026
Interior works
$ 480 115
+ $ 120 215
12.2026
Completed
$ 504 121
+ $ 144 221
Итоговый доход:
+ $ 1 44 221
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Complex 8 is located in one of the most picturesque and sought-after areas of Bali — just 800 meters from the famous Melasti beach. The place is known for its snow-white cliffs, turquoise waters and spectacular views, and is considered one of the most popular locations on Instagram.
Nearby are the iconic beach clubs — Savaya, El Kabron, Ulu Cliffhouse, White Rock, as well as the best surf and sunset spots. Convenient transfer by golf cart to the beach makes your holiday as comfortable as possible.
This is an ideal location for living, renting and investing — it combines natural beauty, developed infrastructure and high tourist demand.
OTHER UNITS IN THIS COMPLEX
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved