DESCRIPTION
The kitchen and living areas are fully equipped with modern appliances and high quality furniture. Only the air-conditioned part is included in the indicated area; the terrace and swimming pool are additional areas. This way, the actual area of your property will be larger than the declared area!. Leasehold registration for 30 years + priority extension for another 30 years. The warranty for the structure is 15 years, ensures the reliability and durability of construction. High rental potential 75% - the southern part of the island of Bali is famous for its great popularity among tourists of all nationalities, and it is also often chosen for accommodation by digital nomads. The panoramic windows fill the villa with natural light and offer views of tropical nature and the ocean
VILLA PURCHASE SAVINGS
$ 380 000
price from developer
$ 5 000
deposit
$ 109 000
down payment
4 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
+ $ 176 358
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 556 358 (see the price growth chart), which will provide you with a 68.3% profit amounting to about $ 176 358
$ 380 000
Construction Start
$ 556 358
Construction Completion
68.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 300
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 692 per month (≈ +$ 32 300 per year). Yield ~8.5%, estimated payback period — 11.8 years.
8.5 %
Annual ROI (%)
+ $ 2 692
Monthly income
11.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 153 per month (≈ +$ 25 840 per year). Yield ~6.8%, estimated payback period — 14.7 years.
6.8 %
Annual ROI (%)
+ $ 2 153
Monthly income
14.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 5 000
The total price is $ 380 000, split into 4 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 109 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 109 000
2
01.2026
$ 88 670
3
06.2026
$ 88 670
4
12.2026
$ 88 670
* 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
$ 380 000
03.2025
Foundation
$ 418 000
+ $ 38 000
12.2025
Frame
$ 459 800
+ $ 79 800
03.2026
50%
$ 505 780
+ $ 125 780
12.2026
Completed (+10%)
$ 556 358
+ $ 176 358
Итоговый доход:
+ $ 1 76 358
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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