APARTMENT PURCHASE SAVINGS
$ 356 757
price from developer
$ 2 000
deposit
$ 105 000
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
+ $ 36 568
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 393 325 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 36 568
$ 356 757
Construction Start
$ 393 325
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 454
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 538 per month (≈ +$ 42 454 per year). Yield ~11.9%, estimated payback period — 8.4 years.
11.9 %
Annual ROI (%)
+ $ 3 538
Monthly income
8.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 830 per month (≈ +$ 33 963 per year). Yield ~9.5%, estimated payback period — 10.5 years.
9.5 %
Annual ROI (%)
+ $ 2 830
Monthly income
10.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 2 000
The total price is $ 356 757, split into 6 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 105 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 105 000
2
01.2026
$ 49 950
3
03.2026
$ 49 950
4
06.2026
$ 49 950
5
09.2026
$ 49 950
6
12.2026
$ 49 950
* 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
$ 356 757
12.2025
50%
$ 374 595
+ $ 17 838
12.2026
Completed
$ 393 325
+ $ 36 568
Итоговый доход:
+ $ 36 568
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Uluwatu Apartments is located in an exceptional location — in the heart of Uluwatu, on the southwest coast of Bali, just a two-minute walk from the famous Uluwatu Beach, famous for its picturesque cliffs, first-class surf spots and the atmosphere of a secluded tropical paradise.
The area is developing rapidly, becoming a center of attraction for tourists and expats from all over the world. Here you will find: • fashionable cafes and restaurants with cuisines from around the world (Suka Espresso, District 6, Camden, La Baracca) • premium spas and fitness centers (Spring Spa, Uluwatu Fitness, The Istana) • designer boutiques and yoga studios • legendary places for sunsets and evening cocktails (Single Fin, Ulu Cliffhouse)
Due to the lack of large hotels nearby, the demand for quality private real estate here is consistently high — this is an ideal location for both personal recreation and investment rentals.
Living here — means waking up to the sound of the waves every day, enjoying walks through tropical gardens and being in the center of Bali's most atmospheric and stylish area.
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