Flexible installment terms. Possibility of paying 20-30% of the cost of the property through rent. Refund of ticket prices for Bali when purchasing real estate. Leasehold: 25 years with a guaranteed extension for an additional 25 years at a fixed price of 19$ per m². Guarantee of construction quality for the entire period of leasehold.
VILLA PURCHASE SAVINGS
$ 259 000
price from developer
$ 5 000
deposit
$ 98 600
down payment
6 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
+ $ 40 145
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 299 145 (see the price growth chart), which will provide you with a 86.6% profit amounting to about $ 40 145
$ 259 000
Construction Start
$ 299 145
Construction Completion
86.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 750
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 396 per month (≈ +$ 64 750 per year). Yield ~25%, estimated payback period — 4 years.
25 %
Annual ROI (%)
+ $ 5 396
Monthly income
4 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 317 per month (≈ +$ 51 800 per year). Yield ~20%, estimated payback period — 5 years.
20 %
Annual ROI (%)
+ $ 4 317
Monthly income
5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 5 000
The total price is $ 259 000, split into 6 payments through Q3 2026. The deposit is $ 5 000. The first installment is $ 98 600 (38% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 98 600
2
12.2025
$ 31 080
3
01.2026
$ 31 080
4
03.2026
$ 31 080
5
05.2026
$ 31 080
6
07.2026
$ 31 080
* 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
$ 259 000
09.2025
Interior works
$ 271 950
+ $ 12 950
12.2025
Completed (+10%)
$ 299 145
+ $ 40 145
Итоговый доход:
+ $ 40 145
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Pandawa Beach, one of the most beautiful in Bali, is just 5 minutes from the complex. The picturesque Melasti Beach is a 10-minute drive away. Bali Airport is located 25 minutes away. In the immediate vicinity there are restaurants, cafes, shops and sports clubs. Within walking distance — River Surf Bali artificial wave surf club. Nearby are the Hilton and Kempinski hotels, as well as beach clubs and high-end restaurants.
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