The two-storey Flagman Villa of 120 m² includes two bedrooms, three bathrooms, a spacious living room, an open kitchen and a separate dining area. The layout is designed for a comfortable stay: each bedroom has its own bathroom, and an additional guest room is provided on the ground floor.
From the living room there is access to a terrace and a private courtyard with a private pool — an ideal space for relaxation and receiving guests. The villa is handed over with full finishing, built-in furniture and household appliances — stop by immediately after delivery or start renting out.
Due to its format, configuration and location in Changgu, the property has high potential for both personal use and stable rental income.
VILLA PURCHASE SAVINGS
$ 350 000
price from developer
$ 2 000
deposit
$ 138 000
down payment
3 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
+ $ 17 500
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 367 500 (see the price growth chart), which will provide you with a 95.2% profit amounting to about $ 17 500
$ 350 000
Construction Start
$ 367 500
Construction Completion
95.2 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 49 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 083 per month (≈ +$ 49 000 per year). Yield ~14%, estimated payback period — 7.1 years.
14 %
Annual ROI (%)
+ $ 4 083
Monthly income
7.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 267 per month (≈ +$ 39 200 per year). Yield ~11.2%, estimated payback period — 8.9 years.
11.2 %
Annual ROI (%)
+ $ 3 267
Monthly income
8.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 2 000
The total price is $ 350 000, split into 3 payments through Q1 2026. The deposit is $ 2 000. The first installment is $ 138 000 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 138 000
2
12.2025
$ 105 000
3
01.2026
$ 105 000
* 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
$ 350 000
12.2025
Completed
$ 367 500
+ $ 17 500
Итоговый доход:
+ $ 17 500
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Flagman Villas complex is located in the Changu — district, one of the most popular and fastest growing areas in Bali. The beach is only —2 km away, with cafes, restaurants, fitness clubs, supermarkets and international schools nearby. Changgu is popular among expats and tourists, which is why there is a consistently high demand for rentals all year round.
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