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
$ 237 000
price from developer
$ 5 000
deposit
$ 66 100
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
+ $ 109 992
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 346 992 (see the price growth chart), which will provide you with a 68.3% profit amounting to about $ 109 992
$ 237 000
Construction Start
$ 346 992
Construction Completion
68.3 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 20 145
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 679 per month (≈ +$ 20 145 per year). Yield ~8.5%, estimated payback period — 11.8 years.
8.5 %
Annual ROI (%)
+ $ 1 679
Monthly income
11.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 343 per month (≈ +$ 16 116 per year). Yield ~6.8%, estimated payback period — 14.7 years.
6.8 %
Annual ROI (%)
+ $ 1 343
Monthly income
14.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 5 000
The total price is $ 237 000, split into 4 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 66 100 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 66 100
2
01.2026
$ 55 300
3
06.2026
$ 55 300
4
12.2026
$ 55 300
* 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
$ 237 000
03.2025
Foundation
$ 260 700
+ $ 23 700
12.2025
Frame
$ 286 770
+ $ 49 770
03.2026
50%
$ 315 447
+ $ 78 447
12.2026
Completed (+10%)
$ 346 992
+ $ 109 992
Итоговый доход:
+ $ 1 09 992
* 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