APARTMENT PURCHASE SAVINGS
$ 163 800
price from developer
$ 1 000
deposit
$ 40 000
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
+ $ 25 819
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 189 619 (see the price growth chart), which will provide you with a 86.4% profit amounting to about $ 25 819
$ 163 800
Construction Start
$ 189 619
Construction Completion
86.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 492
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 624 per month (≈ +$ 19 492 per year). Yield ~11.9%, estimated payback period — 8.4 years.
11.9 %
Annual ROI (%)
+ $ 1 624
Monthly income
8.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 299 per month (≈ +$ 15 594 per year). Yield ~9.5%, estimated payback period — 10.5 years.
9.5 %
Annual ROI (%)
+ $ 1 299
Monthly income
10.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 000
The total price is $ 163 800, split into 5 payments through Q2 2026. The deposit is $ 1 000. The first installment is $ 40 000 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
10.2025
$ 40 000
2
12.2025
$ 30 700
3
02.2026
$ 30 700
4
04.2026
$ 30 700
5
06.2026
$ 30 700
* 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: 3
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
$ 163 800
09.2025
50%
$ 171 990
+ $ 8 190
03.2026
Interior works
$ 180 590
+ $ 16 790
06.2026
Completed
$ 189 620
+ $ 25 820
Итоговый доход:
+ $ 25 819
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
ANTA Residence Canggu is in one of the most sought after areas of Bali — on the main street of Batu Bolong, in the heart of Changu. Surrounded by — fashionable cafes, restaurants, fitness clubs and international schools. The beach is — only 7 minutes away, and a golf cart transfer takes you to the ocean every 30 minutes. The area is ideal for both living and renting — it is always bustling with life and high demand from tourists and expats.
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