On sale —three-storey villa with an area of 178 m² with three bedrooms and a well-thought-out layout for a comfortable life and rental. The house has several bathrooms, a living room with a dining area, a modern kitchen, and its own jacuzzi — a distinctive advantage that increases the attractiveness of the property for tenants and increases profitability.
All villas are equipped with a «smart home» system that provides convenient control of lighting, climate and safety. The interiors are made of high-quality materials that are resistant to humid climates, which reduces maintenance costs and increases the service life of the facility.
During the construction phase, the villa costs $629,900, by the time of delivery its price will increase to $817,700 (+30%). Potential rental income — up to $5,621 per month, making the villa a profitable asset with high liquidity and stable profitability.
VILLA PURCHASE SAVINGS
$ 629 900
price from developer
$ 5 000
deposit
$ 215 500
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
+ $ 252 417
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 882 317 (see the price growth chart), which will provide you with a 71.4% profit amounting to about $ 252 417
$ 629 900
Construction Start
$ 882 317
Construction Completion
71.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 81 887
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 824 per month (≈ +$ 81 887 per year). Yield ~13%, estimated payback period — 7.7 years.
13 %
Annual ROI (%)
+ $ 6 824
Monthly income
7.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 459 per month (≈ +$ 65 510 per year). Yield ~10.4%, estimated payback period — 9.6 years.
10.4 %
Annual ROI (%)
+ $ 5 459
Monthly income
9.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 5 000
The total price is $ 629 900, split into 5 payments through Q3 2026. The deposit is $ 5 000. The first installment is $ 215 500 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 215 500
2
12.2025
$ 102 350
3
03.2026
$ 102 350
4
06.2026
$ 102 350
5
09.2026
$ 102 350
* 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
$ 629 900
06.2025
Foundation
$ 661 395
+ $ 31 495
12.2025
Frame
$ 727 534
+ $ 97 634
03.2026
50%
$ 800 287
+ $ 170 387
09.2026
Interior works
$ 840 301
+ $ 210 401
12.2026
Completed
$ 882 316
+ $ 252 416
Итоговый доход:
+ $ 2 52 417
* 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