DESCRIPTION
Completely ready-to-live house with high-segment furniture and appliances (volume refrigerator, hob, microwave, washing machine with dryer, wine cabinet, dishwasher). The first line of the ocean – villa is located just 80 meters from the best beaches in Bali (the beaches are ideal for both relaxing holidays and snorkeling, surfing, kitesurfing), close to luxury hotels and infrastructure. Private pool (Green Stone natural stone finish) with hydromassage and lounge area for relaxation. Panoramic glazing – large windows with a thin black profile fill the house with natural light and offer magnificent views. Smart home system and home theater. During the construction of the facility, natural materials were used and high-quality finishing was carried out. Waterproofing of the foundation is provided, which will eliminate the penetration of capillary moisture (dampness, fungus, destruction of structures and finishes)
VILLA PURCHASE SAVINGS
$ 409 500
price from developer
$ 3 000
deposit
$ 119 800
down payment
6 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
+ $ 191 412
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 600 912 (see the price growth chart), which will provide you with a 68.1% profit amounting to about $ 191 412
$ 409 500
Construction Start
$ 600 912
Construction Completion
68.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 120 229
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 019 per month (≈ +$ 120 229 per year). Yield ~29.36%, estimated payback period — 3.4 years.
29.36 %
Annual ROI (%)
+ $ 10 019
Monthly income
3.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 015 per month (≈ +$ 96 183 per year). Yield ~23.5%, estimated payback period — 4.3 years.
23.5 %
Annual ROI (%)
+ $ 8 015
Monthly income
4.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 3 000
The total price is $ 409 500, split into 6 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 119 800 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
10.2025
$ 119 800
2
02.2026
$ 57 340
3
07.2026
$ 57 340
4
11.2026
$ 57 340
5
04.2027
$ 57 340
6
09.2027
$ 57 340
* 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: 5
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
$ 409 500
06.2025
Foundation
$ 450 450
+ $ 40 950
12.2025
3rd floor
$ 495 495
+ $ 85 995
09.2026
Frame
$ 545 044
+ $ 135 544
03.2027
Interior works
$ 572 296
+ $ 162 796
09.2027
Completed
$ 600 911
+ $ 191 411
Итоговый доход:
+ $ 1 91 412
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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