Panoramic windows — maximum natural light and a sense of spaciousness. Large terrace overlooking the tropical garden — ideal place to relax in the fresh air. 2 separate bedrooms and 2 bathrooms — ideal for family or guest accommodation. Fully furnished and ready to stay — do not require additional investment.
APARTMENT PURCHASE SAVINGS
$ 392 268
price from developer
$ 1 203
deposit
$ 116 477
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
+ $ 60 801
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 453 069 (see the price growth chart), which will provide you with a 86.6% profit amounting to about $ 60 801
$ 392 268
Construction Start
$ 453 069
Construction Completion
86.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 40 011
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 334 per month (≈ +$ 40 011 per year). Yield ~10.2%, estimated payback period — 9.8 years.
10.2 %
Annual ROI (%)
+ $ 3 334
Monthly income
9.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 667 per month (≈ +$ 32 009 per year). Yield ~8.2%, estimated payback period — 12.3 years.
8.2 %
Annual ROI (%)
+ $ 2 667
Monthly income
12.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 1 203
The total price is $ 392 268, split into 3 payments through Q1 2026. The deposit is $ 1 203. The first installment is $ 116 477 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 200
1
10.2025
$ 116 480
2
12.2025
$ 137 290
3
02.2026
$ 137 290
* 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
$ 392 268
08.2025
50%
$ 411 881
+ $ 19 613
02.2026
Completed
$ 453 069
+ $ 60 801
Итоговый доход:
+ $ 60 801
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Kiara Beachfront complex is located in the prestigious resort area of Nusa Dua in the south of Bali — surrounded by luxury hotels, golf clubs and high-end restaurants. Within walking distance — snow-white beach with crystal clear water and a peaceful entrance, ideal for swimming and water sports. In just 5 minutes you can walk to Club Med Bali, in 10 — to Bali National Golf Club. Ngurah Rai Airport is a 20-minute drive away, providing convenient transport accessibility. Cultural attractions, spa centers and boutiques are also located nearby, creating ideal conditions for relaxation, living and investment.
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