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. Waterproofing of the foundation is provided, which will eliminate the penetration of capillary moisture (dampness, fungus, destruction of structures and finishes). During the construction of the facility, natural materials were used and high-quality finishing was carried out
VILLA PURCHASE SAVINGS
$ 415 000
price from developer
$ 3 000
deposit
$ 121 500
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
+ $ 114 657
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 529 657 (see the price growth chart), which will provide you with a 78.4% profit amounting to about $ 114 657
$ 415 000
Construction Start
$ 529 657
Construction Completion
78.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 154 920
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 910 per month (≈ +$ 154 920 per year). Yield ~37.33%, estimated payback period — 2.7 years.
37.33 %
Annual ROI (%)
+ $ 12 910
Monthly income
2.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 328 per month (≈ +$ 123 936 per year). Yield ~29.9%, estimated payback period — 3.3 years.
29.9 %
Annual ROI (%)
+ $ 10 328
Monthly income
3.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 3 000
The total price is $ 415 000, split into 6 payments through Q3 2026. The deposit is $ 3 000. The first installment is $ 121 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
10.2025
$ 121 500
2
12.2025
$ 58 100
3
02.2026
$ 58 100
4
04.2026
$ 58 100
5
06.2026
$ 58 100
6
09.2026
$ 58 100
* 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
$ 415 000
06.2025
Foundation
$ 435 750
+ $ 20 750
09.2025
3rd floor
$ 457 538
+ $ 42 538
12.2026
Frame
$ 480 415
+ $ 65 415
03.2026
Interior works
$ 504 436
+ $ 89 436
09.2026
Completed
$ 529 658
+ $ 114 658
Итоговый доход:
+ $ 1 14 657
* 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