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
$ 450 000
price from developer
$ 5 000
deposit
$ 130 000
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
+ $ 148 950
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 598 950 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 148 950
$ 450 000
Construction Start
$ 598 950
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 40 500
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 375 per month (≈ +$ 40 500 per year). Yield ~9%, estimated payback period — 11.1 years.
9 %
Annual ROI (%)
+ $ 3 375
Monthly income
11.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 700 per month (≈ +$ 32 400 per year). Yield ~7.2%, estimated payback period — 13.9 years.
7.2 %
Annual ROI (%)
+ $ 2 700
Monthly income
13.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 5 000
The total price is $ 450 000, split into 2 payments through Q4 2025. The deposit is $ 5 000. The first installment is $ 130 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 130 000
2
12.2025
$ 315 000
* 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
$ 450 000
06.2025
Interior works
$ 495 000
+ $ 45 000
12.2025
Completed (+10%)
$ 544 500
+ $ 94 500
12.2025
Объект сдан
$ 598 950
+ $ 148 950
Итоговый доход:
+ $ 1 48 950
* 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