DESCRIPTION
The kitchen and living areas are fully equipped with modern appliances and high quality furniture. The panoramic windows fill the villa with natural light and offer views of tropical nature and the ocean. 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. Leasehold registration for 30 years + priority extension for another 30 years. 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. Warranty for construction - 15 years
VILLA PURCHASE SAVINGS
$ 237 600
price from developer
$ 5 000
deposit
$ 66 300
down payment
2 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
+ $ 78 646
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 316 246 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 78 646
$ 237 600
Construction Start
$ 316 246
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 384
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 782 per month (≈ +$ 21 384 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 1 782
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 426 per month (≈ +$ 17 107 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 1 426
Monthly income
13.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 5 000
The total price is $ 237 600, split into 2 payments through Q4 2025. The deposit is $ 5 000. The first installment is $ 66 300 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 66 300
2
12.2025
$ 166 300
* 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: 3
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
$ 237 600
06.2025
Interior works
$ 261 360
+ $ 23 760
12.2025
Completed (+10%)
$ 287 496
+ $ 49 896
12.2025
Объект сдан
$ 316 246
+ $ 78 646
Итоговый доход:
+ $ 78 646
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
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