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
$ 104 800
price from developer
19.94% • $ 20 897
Apartor discount
$ 83 903
amount due
$ 5 000
deposit
$ 28 600
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
+ $ 28 348
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 133 148 (see the price growth chart), which will provide you with a 63% profit amounting to about $ 28 348
$ 83 903
Construction Start
$ 133 148
Construction Completion
63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 683
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 224 per month (≈ +$ 14 683 per year). Yield ~17.5%, estimated payback period — 5.7 years.
17.5 %
Annual ROI (%)
+ $ 1 224
Monthly income
5.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 979 per month (≈ +$ 11 746 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 979
Monthly income
7.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 5 000
The total price is $ 83 903, split into 4 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 28 600 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 28 600
2
12.2025
$ 16 770
3
03.2026
$ 16 770
4
06.2026
$ 16 770
* 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: 3
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
$ 104 800
09.2025
50%
$ 115 280
+ $ 10 480
06.2026
Completed (+10%)
$ 126 808
+ $ 22 008
06.2026
Объект сдан (+5%)
$ 133 148
+ $ 28 348
Итоговый доход:
+ $ 28 348
* 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