DESCRIPTION
Premium finishes, furniture and appliances from global brands. Eco-friendly materials and modern technologies. Possibility to turn a bedroom into an office or studio
VILLA PURCHASE SAVINGS
$ 280 000
price from developer
$ 3 000
deposit
$ 95 000
down payment
7 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
+ $ 43 400
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 323 400 (see the price growth chart), which will provide you with a 86.6% profit amounting to about $ 43 400
$ 280 000
Construction Start
$ 323 400
Construction Completion
86.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 296
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 691 per month (≈ +$ 44 296 per year). Yield ~15.82%, estimated payback period — 6.3 years.
15.82 %
Annual ROI (%)
+ $ 3 691
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 953 per month (≈ +$ 35 437 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 2 953
Monthly income
7.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 3 000
The total price is $ 280 000, split into 7 payments through Q4 2025. The deposit is $ 3 000. The first installment is $ 95 000 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2025
$ 95 000
2
09.2025
$ 30 330
3
09.2025
$ 30 330
4
09.2025
$ 30 330
5
10.2025
$ 30 330
6
10.2025
$ 30 330
7
10.2025
$ 30 330
* 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
$ 280 000
06.2025
Interior works
$ 294 000
+ $ 14 000
09.2025
Completed (+10%)
$ 323 400
+ $ 43 400
Итоговый доход:
+ $ 43 400
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Nexa Townhouse Canggu complex is located in one of the most sought-after and prestigious areas of Bali — Batu Bolong, Changgu. The area is known for its developed infrastructure, fashionable cafes, restaurants, boutiques and yoga studios, as well as its proximity to the best beaches on the island.
Just 10 minutes to the ocean, allowing you to enjoy surfing, sunsets and the atmosphere of the coast every day. At the same time, Nexa Townhouse is hidden from the hustle and bustle of tourism, providing silence, privacy and comfort for living and investing.
The international airport is — 45 minutes by car, making the location convenient for both personal accommodation and short-term rentals.
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