VILLA PURCHASE SAVINGS
$ 709 824
price from developer
$ 1 203
deposit
$ 211 744
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
+ $ 110 022
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 819 846 (see the price growth chart), which will provide you with a 86.6% profit amounting to about $ 110 022
$ 709 824
Construction Start
$ 819 846
Construction Completion
86.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 73 112
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 093 per month (≈ +$ 73 112 per year). Yield ~10.3%, estimated payback period — 9.7 years.
10.3 %
Annual ROI (%)
+ $ 6 093
Monthly income
9.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 874 per month (≈ +$ 58 489 per year). Yield ~8.2%, estimated payback period — 12.1 years.
8.2 %
Annual ROI (%)
+ $ 4 874
Monthly income
12.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 1 203
The total price is $ 709 824, split into 4 payments through Q2 2026. The deposit is $ 1 203. The first installment is $ 211 744 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 200
1
10.2025
$ 211 740
2
12.2025
$ 165 630
3
02.2026
$ 165 630
4
05.2026
$ 165 630
* 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
$ 709 824
09.2025
50%
$ 745 315
+ $ 35 491
05.2026
Completed
$ 819 846
+ $ 110 022
Итоговый доход:
+ $ 1 10 022
* 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
@Tokens Real Estate 2023
All rights reserved