DESCRIPTION
Full furnishings - furniture, appliances, cutlery, bathrobes, slippers, absolutely EVERYTHING is included in the price of the apartment. Designer interior that combines aesthetics and functionality, finishing materials of the highest quality. Hire purchase available - 30% down payment (see graph below). Profitable and convenient, payments will be made at the exchange rate at the time of payment in Indonesian rupiah. Technology «Smart Home» - Intelligent system allows you to manage all the amenities with your voice. Approximate price per 1 sq.m. apartments in 5 years - $9,700, i.e. the total cost of apartments on the market will be $785,700
APARTMENT PURCHASE SAVINGS
$ 721 500
price from developer
11.43% • $ 82 467
Apartor discount
$ 639 033
amount due
$ 5 000
deposit
$ 186 700
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
+ $ 286 832
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 008 332 (see the price growth chart), which will provide you with a 63.4% profit amounting to about $ 286 832
$ 639 033
Construction Start
$ 1 008 332
Construction Completion
63.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 95 855
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 988 per month (≈ +$ 95 855 per year). Yield ~15%, estimated payback period — 6.7 years.
15 %
Annual ROI (%)
+ $ 7 988
Monthly income
6.7 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 390 per month (≈ +$ 76 684 per year). Yield ~12%, estimated payback period — 8.3 years.
12 %
Annual ROI (%)
+ $ 6 390
Monthly income
8.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 6, deposit: 5 000
The total price is $ 639 033, split into 6 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 186 700 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 186 700
2
10.2025
$ 89 470
3
12.2025
$ 89 470
4
02.2026
$ 89 470
5
04.2026
$ 89 470
6
06.2026
$ 89 470
* 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: 4
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
$ 721 500
12.2024
Frame
$ 757 575
+ $ 36 075
09.2025
50%
$ 833 332
+ $ 111 832
12.2025
Interior works
$ 916 665
+ $ 195 165
06.2026
Completed (+10%)
$ 1 008 332
+ $ 286 832
Итоговый доход:
+ $ 2 86 832
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
OTHER UNITS IN THIS COMPLEX
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