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
$ 762 500
price from developer
$ 3 000
deposit
$ 225 800
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
+ $ 356 413
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 118 913 (see the price growth chart), which will provide you with a 68.1% profit amounting to about $ 356 413
$ 762 500
Construction Start
$ 1 118 913
Construction Completion
68.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 223 870
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 656 per month (≈ +$ 223 870 per year). Yield ~29.36%, estimated payback period — 3.4 years.
29.36 %
Annual ROI (%)
+ $ 18 656
Monthly income
3.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 925 per month (≈ +$ 179 096 per year). Yield ~23.5%, estimated payback period — 4.3 years.
23.5 %
Annual ROI (%)
+ $ 14 925
Monthly income
4.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 3 000
The total price is $ 762 500, split into 6 payments through Q3 2027. The deposit is $ 3 000. The first installment is $ 225 800 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
10.2025
$ 225 800
2
02.2026
$ 106 740
3
07.2026
$ 106 740
4
11.2026
$ 106 740
5
04.2027
$ 106 740
6
09.2027
$ 106 740
* 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
$ 762 500
06.2025
Foundation
$ 838 750
+ $ 76 250
12.2025
3rd floor
$ 922 625
+ $ 160 125
09.2026
Frame
$ 1 014 888
+ $ 252 388
03.2027
Interior works
$ 1 065 632
+ $ 303 132
09.2027
Completed
$ 1 118 914
+ $ 356 414
Итоговый доход:
+ $ 3 56 413
* 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