VILLA PURCHASE SAVINGS
$ 190 091
price from developer
$ 1 203
deposit
$ 55 824
down payment
4 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
+ $ 19 009
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 209 100 (see the price growth chart), which will provide you with a 90.9% profit amounting to about $ 19 009
$ 190 091
Construction Start
$ 209 100
Construction Completion
90.9 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 689
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 807 per month (≈ +$ 21 689 per year). Yield ~11.41%, estimated payback period — 8.8 years.
11.41 %
Annual ROI (%)
+ $ 1 807
Monthly income
8.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 446 per month (≈ +$ 17 352 per year). Yield ~9.1%, estimated payback period — 11 years.
9.1 %
Annual ROI (%)
+ $ 1 446
Monthly income
11 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 1 203
The total price is $ 190 091, split into 4 payments through Q1 2026. The deposit is $ 1 203. The first installment is $ 55 824 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 200
1
10.2025
$ 55 820
2
12.2025
$ 44 350
3
01.2026
$ 44 350
4
03.2026
$ 44 350
* 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: 1
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
$ 190 091
12.2025
Completed
$ 209 100
+ $ 19 009
Итоговый доход:
+ $ 19 009
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Cocana is located on the island of Gili Trawangan — one of the most picturesque and popular corners of Indonesia. There is no car traffic here, only bicycles and horse-drawn carts, which creates an atmosphere of absolute privacy. The complex is located on the western side of the island, where there are breathtaking views of sunsets. A few minutes away — beaches with snow-white sand, bars, restaurants, dive centers and the best snorkeling spots. You can reach the island by speedboat from Bali or by air via Lombok International Airport with transfers to Senggigi Harbour.
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