Condo villa in the Artemis quarter —this is a compact and functional property with an area of 24 m², ideal for rent and short-term accommodation. Despite the small footage, the space is thought out to the details: the bedroom area, kitchen and bathroom are combined into a laconic and modern layout.
The villa is located on the territory of the prestigious project Nusa Dua 2, surrounded by complete infrastructure: a fitness room, sauna, restaurant, children's area and reception increase the value of the property for tenants. The expressive architecture of the quarter creates high visual demand — the object easily stands out from its competitors and attracts the attention of tourists. This is an input product with a low threshold and high investment potential —an excellent solution for starting with a minimum budget and reaching a yield of up to 15–17% per annum.
VILLA PURCHASE SAVINGS
$ 90 000
price from developer
$ 2 000
deposit
$ 20 500
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
+ $ 18 900
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 108 900 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 18 900
$ 90 000
Construction Start
$ 108 900
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 13 005
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 084 per month (≈ +$ 13 005 per year). Yield ~14.45%, estimated payback period — 6.9 years.
14.45 %
Annual ROI (%)
+ $ 1 084
Monthly income
6.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 867 per month (≈ +$ 10 404 per year). Yield ~11.6%, estimated payback period — 8.7 years.
11.6 %
Annual ROI (%)
+ $ 867
Monthly income
8.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 90 000, split into 7 payments through Q3 2027. The deposit is $ 2 000. The first installment is $ 20 500 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 20 500
2
01.2026
$ 11 250
3
05.2026
$ 11 250
4
08.2026
$ 11 250
5
12.2026
$ 11 250
6
03.2027
$ 11 250
7
07.2027
$ 11 250
* 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
$ 90 000
05.2026
50%
$ 99 000
+ $ 9 000
07.2027
Completed
$ 108 900
+ $ 18 900
Итоговый доход:
+ $ 18 900
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Edem Villas is located in the prestigious Nusa Dua area of Bali, just 10 minutes from Melasti Beach and 8 minutes from Nusa Dua Beach. It is an ideal place to live and relax, with crystal clear waters and soft white sand, making it popular with tourists. In the immediate vicinity there are elite resorts, restaurants, cafes and spas. Also in the district are golf courses, convention centers, and many entertainment venues. Bali International Airport — is just 30 minutes away by car, making this complex convenient for travelers and investors
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