VILLA PURCHASE SAVINGS
$ 706 088
price from developer
$ 1 197
deposit
$ 210 630
down payment
3 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
+ $ 109 444
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 815 532 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 109 444
$ 706 088
Construction Start
$ 815 532
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 128 508
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 709 per month (≈ +$ 128 508 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 709
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 567 per month (≈ +$ 102 806 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 8 567
Monthly income
6.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 1 197
The total price is $ 706 088, split into 3 payments through Q2 2026. The deposit is $ 1 197. The first installment is $ 210 630 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 200
1
12.2025
$ 210 630
2
02.2026
$ 247 130
3
05.2026
$ 247 130
* 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
$ 706 088
09.2025
50%
$ 741 392
+ $ 35 304
05.2026
Completed
$ 815 531
+ $ 109 443
Итоговый доход:
+ $ 1 09 444
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
De Vello is just 5 minutes from Berawa Beach and surrounded by the best locations in Changgu and Seminyaka. Within walking distance — iconic beach clubs Atlas and Café del Mar, fashionable restaurants and boutiques. Bali Airport — just 40 minutes away. Within a 10-minute radius — tennis academies, riding schools, fitness clubs and Montessori school. This is not just a convenient, but a strategically advantageous location for both living and investment.
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