Its own swimming pool with a relaxation area allows you to enjoy the tropical atmosphere at any time of the day. Natural materials, premium furniture and stylish lighting are used to create coziness and elegance. High yield – potential ROI up to 16%, making the investment as profitable as possible. The villa is fully furnished, equipped with appliances and ready to move in. Discount for 100% payment. Leasehold for 27 years with a guaranteed extension of 20 years
VILLA PURCHASE SAVINGS
$ 459 000
price from developer
$ 10 000
deposit
$ 150 600
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
+ $ 95 242
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 554 242 (see the price growth chart), which will provide you with a 82.8% profit amounting to about $ 95 242
$ 459 000
Construction Start
$ 554 242
Construction Completion
82.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 260
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 355 per month (≈ +$ 64 260 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 5 355
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 284 per month (≈ +$ 51 408 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 4 284
Monthly income
8.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 10 000
The total price is $ 459 000, split into 5 payments through Q2 2026. The deposit is $ 10 000. The first installment is $ 150 600 (33% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 10 000
1
10.2025
$ 150 600
2
12.2025
$ 74 600
3
01.2026
$ 74 600
4
03.2026
$ 74 600
5
05.2026
$ 74 600
* 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: 2
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
$ 459 000
06.2025
Interior works
$ 527 850
+ $ 68 850
12.2025
Completed (+5%)
$ 554 242
+ $ 95 242
Итоговый доход:
+ $ 95 242
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Complex 7.2 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.
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