DESCRIPTION
Magnificent views — Panoramic windows offer breathtaking views of the ocean and tropical nature. Spacious and functional rooms — 3 bedrooms, 3 bathrooms and a modern kitchen, perfectly planned for convenience. Private pool and terrace — Spacious outdoor areas with private pool and terrace.
VILLA PURCHASE SAVINGS
$ 330 000
price from developer
$ 1 500
deposit
$ 81 000
down payment
5 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
+ $ 69 300
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 399 300 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 69 300
$ 330 000
Construction Start
$ 399 300
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 820
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 235 per month (≈ +$ 50 820 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 4 235
Monthly income
6.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 388 per month (≈ +$ 40 656 per year). Yield ~12.3%, estimated payback period — 8.1 years.
12.3 %
Annual ROI (%)
+ $ 3 388
Monthly income
8.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 500
The total price is $ 330 000, split into 5 payments through Q2 2026. The deposit is $ 1 500. The first installment is $ 81 000 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
09.2025
$ 81 000
2
11.2025
$ 61 880
3
01.2026
$ 61 880
4
03.2026
$ 61 880
5
06.2026
$ 61 880
* 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
$ 330 000
12.2024
Foundation
$ 363 000
+ $ 33 000
06.2025
Completed
$ 399 300
+ $ 69 300
Итоговый доход:
+ $ 69 300
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Location Edem Villas — is one of the most prestigious and picturesque places in Bali. The complex is located in the Nusa Dui area, which is famous for its luxurious infrastructure, including international resorts, exclusive spas and golf courses. Just 15 minutes from the villa is Melasti Beach, famous for its snow-white sands and crystal clear waters.
The villas are located in a secluded location, which ensures maximum privacy and tranquility, while all the necessary amenities are easily accessible: shops, restaurants, cafes and entertainment venues. The convenient location also allows you to quickly reach the international airport, just a 30-minute drive, and other popular destinations in Bali.
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