Own access to the pool directly from the living room or bedroom. 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. Returns on studio rentals can reach 15-19% per annum, and the average passive income is more than $5,000 per month. Flexible tenure – leasehold for 26 years, renewable for 20 years and further increasing tenure.
APARTMENT PURCHASE SAVINGS
$ 570 000
price from developer
$ 5 000
deposit
$ 194 500
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
+ $ 226 604
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 796 604 (see the price growth chart), which will provide you with a 71.6% profit amounting to about $ 226 604
$ 570 000
Construction Start
$ 796 604
Construction Completion
71.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 250
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 938 per month (≈ +$ 71 250 per year). Yield ~12.5%, estimated payback period — 8 years.
12.5 %
Annual ROI (%)
+ $ 5 938
Monthly income
8 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 750 per month (≈ +$ 57 000 per year). Yield ~10%, estimated payback period — 10 years.
10 %
Annual ROI (%)
+ $ 4 750
Monthly income
10 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 5 000
The total price is $ 570 000, split into 5 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 194 500 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 194 500
2
03.2026
$ 92 620
3
08.2026
$ 92 620
4
01.2027
$ 92 620
5
06.2027
$ 92 620
* 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
$ 570 000
09.2025
Frame
$ 627 000
+ $ 57 000
03.2026
Facade
$ 689 700
+ $ 119 700
09.2026
Interior works
$ 758 670
+ $ 188 670
03.2027
Completed
$ 796 604
+ $ 226 604
Итоговый доход:
+ $ 2 26 604
* 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