APARTMENT PURCHASE SAVINGS
$ 124 046
price from developer
$ 1 000
deposit
$ 30 000
down payment
10 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
+ $ 41 811
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 165 857 (see the price growth chart), which will provide you with a 74.8% profit amounting to about $ 41 811
$ 124 046
Construction Start
$ 165 857
Construction Completion
74.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 649
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 637 per month (≈ +$ 19 649 per year). Yield ~15.84%, estimated payback period — 6.3 years.
15.84 %
Annual ROI (%)
+ $ 1 637
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 310 per month (≈ +$ 15 719 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 1 310
Monthly income
7.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 6 202
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 31 000. By the time of the second payment (january 01), the property price will be $ 130 248. You exit the deal and assign your ownership rights, yielding a 20% profit of $ 6 202
$ 1 000
Deposit
$ 30 000
First Installment
20 %
Profit, %
INSTALLMENT PLAN IN USD
Payments: 10, deposit: 1 000
The total price is $ 124 046, split into 10 payments through Q1 2028. The deposit is $ 1 000. The first installment is $ 30 000 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
10.2025
$ 30 000
2
01.2026
$ 10 340
3
04.2026
$ 10 340
4
07.2026
$ 10 340
5
10.2026
$ 10 340
6
01.2027
$ 10 340
7
04.2027
$ 10 340
8
07.2027
$ 10 340
9
10.2027
$ 10 340
10
02.2028
$ 10 340
* 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
$ 124 046
12.2025
Foundation
$ 130 248
+ $ 6 202
08.2026
1st floor
$ 143 273
+ $ 19 227
01.2027
50%
$ 150 437
+ $ 26 391
08.2027
Interior works
$ 157 959
+ $ 33 913
02.2028
Completed
$ 165 857
+ $ 41 811
Итоговый доход:
+ $ 41 811
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
BLOOM is located in a secluded and green area of Bali, surrounded by hills and nature. Melasti Beach is just 7 minutes' drive away, and shops, cafes, fitness clubs and tourist infrastructure are nearby. Thanks to its convenient location, the location is ideal for both living and renting, offering both silence and quick access to all necessary facilities.
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