One-room villa in the Five Oceans complex — this is a ready-made solution for investment and a comfortable holiday in Bali with high rental potential. The layout includes a spacious bedroom, living room area with kitchen, bathroom, which makes the villa in demand for both short-term rentals and long-term stays. Total area — 72 m².
The property is fully furnished and equipped with modern appliances: washing machines and dishwashers are included in the price, which reduces initial costs. The ergonomic interior and private area provide attractiveness for tenants and vacationers.
10 years warranty on the design, management from 5 star company OXO Hospitality. The expected rental yield is —up to 14.88% per annum, and a flexible payment system allows you to enter the project at an early stage and record the best conditions
VILLA PURCHASE SAVINGS
$ 250 000
price from developer
$ 3 000
deposit
$ 125 000
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
+ $ 12 500
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 262 500 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 12 500
$ 250 000
Construction Start
$ 262 500
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 35 425
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 952 per month (≈ +$ 35 425 per year). Yield ~14.17%, estimated payback period — 7.1 years.
14.17 %
Annual ROI (%)
+ $ 2 952
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 362 per month (≈ +$ 28 340 per year). Yield ~11.3%, estimated payback period — 8.8 years.
11.3 %
Annual ROI (%)
+ $ 2 362
Monthly income
8.8 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 3 000
The total price is $ 250 000, split into 4 payments through Q4 2025. The deposit is $ 3 000. The first installment is $ 125 000 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
09.2025
$ 125 000
2
09.2025
$ 49 000
3
10.2025
$ 48 000
4
10.2025
$ 25 000
* 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: 1
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
$ 250 000
10.2025
Completed
$ 262 500
+ $ 12 500
Итоговый доход:
+ $ 12 500
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the very center of Changu — one of the most sought-after areas of Bali among digital nomads, investors and tourists. Within walking distance — cafes, restaurants, beaches, yoga schools, surf clubs and fashion boutiques. To the beach — 5 minutes by bike, to the international airport — 40 minutes. This is a location where the energy of Bali and the infrastructure of the metropolis are combined.
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