VILLA PURCHASE SAVINGS
$ 189 088
price from developer
$ 1 197
deposit
$ 55 530
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
+ $ 18 909
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 207 997 (see the price growth chart), which will provide you with a 10% profit amounting to about $ 18 909
$ 189 088
Construction Start
$ 207 997
Construction Completion
10 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 058
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 671 per month (≈ +$ 44 058 per year). Yield ~23.3%, estimated payback period — 4.3 years.
23.3 %
Annual ROI (%)
+ $ 3 671
Monthly income
4.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 937 per month (≈ +$ 35 246 per year). Yield ~18.6%, estimated payback period — 5.4 years.
18.6 %
Annual ROI (%)
+ $ 2 937
Monthly income
5.4 years
Payback period
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
$ 189 088
12.2025
Completed
$ 207 997
+ $ 18 909
Итоговый доход:
+ $ 18 909
* 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
@APARTOR Real Estate 2023
All rights reserved