DESCRIPTION
Author's design - the villa project skillfully combines aesthetics, functionality and ergonomics. Panoramic glazing provides the most reliable protection from the Balinese sun. Wear-resistant materials for finishing facades and walls prevent the formation of mold. Natural Italian marble and premium quality porcelain tiles using Crystaline technology can preserve the appearance of the villa for decades. The seismic resistance of load-bearing structures can withstand earthquakes with a magnitude of up to 9 points. Swedish technology for a three-stage foundation waterproofing system blocks moisture from entering the room. There is 4.5 meters of space to the pool to arrange different areas for your ideal holiday. Construction of your villa will take 8 months from the date of making 1 payment. Full villa furnishings are included
VILLA PURCHASE SAVINGS
$ 2 109 000
price from developer
$ 5 000
deposit
$ 627 700
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
+ $ 216 172
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 325 172 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 216 172
$ 2 109 000
Construction Start
$ 2 325 172
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 231 990
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 19 332 per month (≈ +$ 231 990 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 19 332
Monthly income
9.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 15 466 per month (≈ +$ 185 592 per year). Yield ~8.8%, estimated payback period — 11.4 years.
8.8 %
Annual ROI (%)
+ $ 15 466
Monthly income
11.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 5 000
The total price is $ 2 109 000, split into 4 payments through Q4 2024. The deposit is $ 5 000. The first installment is $ 627 700 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 627 700
2
06.2025
$ 492 100
3
03.2025
$ 492 100
4
12.2024
$ 492 100
* 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
$ 2 109 000
03.2025
50%
$ 2 214 450
+ $ 105 450
12.2025
Completed (+5%)
$ 2 325 172
+ $ 216 172
Итоговый доход:
+ $ 2 16 172
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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