Villa C3 in Serenity Villas — a house in which the life and income scenario is immediately clear. Center — open-plan kitchen-living room with direct access to the terrace and private pool; panoramic windows reveal the greenery of the garden.
The recreation area is thought out in detail. Two bedrooms, two full bathrooms and a separate guest bathroom. Utility room and organized hall make storage easy.
The site works for privacy and liquidity. Balcony, private garden, technical area and separate entrance — engineering maintenance remains «behind the scenes», and residents always have quiet terraces near the water.
VILLA PURCHASE SAVINGS
$ 320 000
price from developer
$ 3 000
deposit
$ 0
down payment
0 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
+ $ 49 600
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 369 600 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 49 600
$ 320 000
Construction Start
$ 369 600
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 65 280
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 440 per month (≈ +$ 65 280 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 5 440
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 352 per month (≈ +$ 52 224 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 4 352
Monthly income
6.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 0, deposit: 3 000
The total price is $ 320 000, split into 0 payments through Q4 2025. The deposit is $ 3 000. The first installment is $ 0 (0% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
0
$ 320 000
* 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: 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
$ 320 000
08.2025
Interior works
$ 336 000
+ $ 16 000
12.2025
Completed
$ 369 600
+ $ 49 600
Итоговый доход:
+ $ 49 600
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in central Bali, providing quick access to key points on the island. Within an hour you can reach Sanur with its white sand beaches, Changgu, the international airport and the Agung volcano.
In the immediate vicinity are supermarkets, restaurants, cafes and coffee shops, as well as yoga centers and cultural attractions. The area is characterized by rich nature: nearby there are rivers, rice terraces, canyons, jungles and waterfalls, which make this part of the island attractive for both life and recreation.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved