Flagship three-story villa with an area of 263 m² — the most spacious format in the complex. The layout includes four bedrooms, a spacious living room with kitchen, several bathrooms, and a private swimming pool and jacuzzi on site. This format is ideal for a large family or high-level tenant accommodation.
The villa is equipped with an intelligent system «smart home» and is built using quality materials that are resistant to tropical climates. Panoramic glazing fills rooms with light and enhances the feeling of spaciousness.
The current cost of the facility is $1,079,900, after completion of construction it will increase to $1,402,700 (+30% increase). Potential short-term rental income is up to $11,114 per month, making this villa a highly profitable investment vehicle in the premium real estate segment in Bali.
VILLA PURCHASE SAVINGS
$ 1 079 900
price from developer
$ 5 000
deposit
$ 373 000
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
+ $ 432 744
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 512 644 (see the price growth chart), which will provide you with a 71.4% profit amounting to about $ 432 744
$ 1 079 900
Construction Start
$ 1 512 644
Construction Completion
71.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 140 387
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 699 per month (≈ +$ 140 387 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 11 699
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 359 per month (≈ +$ 112 310 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 9 359
Monthly income
9.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 5 000
The total price is $ 1 079 900, split into 5 payments through Q3 2026. The deposit is $ 5 000. The first installment is $ 373 000 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 373 000
2
12.2025
$ 175 480
3
03.2026
$ 175 480
4
06.2026
$ 175 480
5
09.2026
$ 175 480
* 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
$ 1 079 900
06.2025
Foundation
$ 1 133 895
+ $ 53 995
12.2025
Frame
$ 1 247 284
+ $ 167 384
03.2026
50%
$ 1 372 012
+ $ 292 112
09.2026
Interior works
$ 1 440 613
+ $ 360 713
12.2026
Completed
$ 1 512 644
+ $ 432 744
Итоговый доход:
+ $ 4 32 744
* 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.
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