Flexible tenure – leasehold for 26 years, renewable for 20 years and further increasing tenure. Built-in automation technologies make it easy to control lighting, climate control and safety via a smartphone, creating a comfortable atmosphere. The apartments are decorated in a modern style using high-quality materials and premium elements, which emphasizes the high status of the property. The profitability from renting a studio can reach 15-19% per annum
APARTMENT PURCHASE SAVINGS
$ 218 000
price from developer
$ 5 000
deposit
$ 71 300
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
+ $ 86 666
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 304 666 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 86 666
$ 218 000
Construction Start
$ 304 666
Construction Completion
71.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 250
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 271 per month (≈ +$ 27 250 per year). Yield ~12.5%, estimated payback period — 8 years.
12.5 %
Annual ROI (%)
+ $ 2 271
Monthly income
8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 817 per month (≈ +$ 21 800 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 1 817
Monthly income
10 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 5 000
The total price is $ 218 000, split into 5 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 71 300 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 71 300
2
12.2025
$ 35 420
3
04.2026
$ 35 420
4
08.2026
$ 35 420
5
12.2026
$ 35 420
* 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: 4
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
$ 218 000
09.2025
Frame
$ 239 800
+ $ 21 800
03.2026
Facade
$ 263 780
+ $ 45 780
09.2026
Interior works
$ 290 158
+ $ 72 158
03.2027
Completed
$ 304 666
+ $ 86 666
Итоговый доход:
+ $ 86 666
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Complex 7.1 is located in one of the most sought after areas of Bali — Changu, just 5 minutes from the ocean. This place attracts tourists, digital nomads and investors thanks to its developed infrastructure, cozy atmosphere and high level of comfort. The best beach clubs are within walking distance, such as Finns Beach Club, La Brisa and The Lawn, where you can enjoy sunsets and atmospheric music. Top restaurants and cafes are located nearby, including Milk & Madu, Crate Café and The Avocado Factory, offering a variety of cuisine. Fans of an active lifestyle will appreciate the fitness centers, yoga studios and surf schools that make Changa an ideal place for relaxation and sports. Boutiques, shopping centers and fashion studios are within a short drive, creating convenient shopping conditions. Residents of the complex will be able to enjoy a combination of urban infrastructure and proximity to nature, as there are many green areas, rice terraces and picturesque beaches around.
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