New Zealand style interiors using natural materials and a soft natural palette. Each villa has its own plot, private pool and enclosed terrace with hedges. The spacious kitchen-living room, high ceilings and large windows create a feeling of maximum space and light. The villas are sold with furniture, appliances and decor — you can immediately move in or rent them out.
VILLA PURCHASE SAVINGS
$ 350 000
price from developer
$ 2 000
deposit
$ 103 000
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
+ $ 35 875
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 385 875 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 35 875
$ 350 000
Construction Start
$ 385 875
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 550
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 296 per month (≈ +$ 39 550 per year). Yield ~11.3%, estimated payback period — 8.8 years.
11.3 %
Annual ROI (%)
+ $ 3 296
Monthly income
8.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 637 per month (≈ +$ 31 640 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 2 637
Monthly income
11.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 2 000
The total price is $ 350 000, split into 6 payments through Q3 2026. The deposit is $ 2 000. The first installment is $ 103 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 103 000
2
12.2025
$ 49 000
3
01.2026
$ 49 000
4
03.2026
$ 49 000
5
05.2026
$ 49 000
6
07.2026
$ 49 000
* 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
$ 350 000
09.2025
Foundation
$ 367 500
+ $ 17 500
12.2025
Completed (+5%)
$ 385 875
+ $ 35 875
Итоговый доход:
+ $ 35 875
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Lyvin Gardens is located in one of the most picturesque parts of Uluwatu — surrounded by a tropical park and a river, just a few minutes walk from the purest white sand beaches. The complex is located in a prestigious area with developed infrastructure: there are the best restaurants, boutiques, beauty salons nearby, and the famous Six Senses and Bulgari hotels. The privacy of nature is combined here with the accessibility of city life: international schools, golf courses and entertainment areas are just a 5–15 minute drive away. This is an ideal place for those who value the harmony between comfort, privacy and the atmosphere of real Bali.
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