The apartments are fully furnished and ready to move in. Panoramic windows provide excellent natural light, while automatic curtains provide maximum comfort and privacy. The smart home system allows you to control lighting, climate and safety through the application. The bedroom has a projector for comfortable movie evenings. Integrated supply and exhaust air conditioning system for a comfortable microclimate. And hidden sockets and high-quality electrics guarantee convenience and durability. High rental potential 90% - the center of Ubud is famous for its popularity among tourists of all nationalities, and it is also often chosen for accommodation by digital nomads
APARTMENT PURCHASE SAVINGS
$ 122 300
price from developer
20.03% • $ 24 497
Apartor discount
$ 97 803
amount due
$ 5 000
deposit
$ 34 100
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
+ $ 56 389
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 178 689 (see the price growth chart), which will provide you with a 54.7% profit amounting to about $ 56 389
$ 97 803
Construction Start
$ 178 689
Construction Completion
54.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 17 116
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 426 per month (≈ +$ 17 116 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 1 426
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 141 per month (≈ +$ 13 692 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 1 141
Monthly income
7.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 5 000
The total price is $ 97 803, split into 4 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 34 100 (35% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 34 100
2
12.2025
$ 19 570
3
03.2026
$ 19 570
4
06.2026
$ 19 570
* 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: 4
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
$ 122 300
03.2025
Frame
$ 140 645
+ $ 18 345
09.2025
50%
$ 154 710
+ $ 32 410
06.2026
Completed
$ 170 181
+ $ 47 881
06.2026
Объект сдан (+5%)
$ 178 690
+ $ 56 390
Итоговый доход:
+ $ 56 389
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is ideally located in the heart of Ubud, one of the most picturesque areas of Bali. Surrounded by tropical greenery, it is just a few steps from Ubud's main attractions, including the famous Monkey Forest, numerous temples and museums. The nearest cafes, restaurants and shops can be easily reached on foot. Yoga centers and eco-parks are within a 10-15 minute drive. It is an ideal place for those who value nature and culture, with the convenience of living in the heart of the city.
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