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. 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. Warranty for construction - 15 years. 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
VILLA PURCHASE SAVINGS
$ 374 400
price from developer
$ 5 000
deposit
$ 144 800
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
+ $ 101 275
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 475 675 (see the price growth chart), which will provide you with a 78.7% profit amounting to about $ 101 275
$ 374 400
Construction Start
$ 475 675
Construction Completion
78.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 41 184
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 432 per month (≈ +$ 41 184 per year). Yield ~11%, estimated payback period — 9.1 years.
11 %
Annual ROI (%)
+ $ 3 432
Monthly income
9.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 746 per month (≈ +$ 32 947 per year). Yield ~8.8%, estimated payback period — 11.4 years.
8.8 %
Annual ROI (%)
+ $ 2 746
Monthly income
11.4 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 5 000
The total price is $ 374 400, split into 2 payments through Q4 2025. The deposit is $ 5 000. The first installment is $ 144 800 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 144 800
2
12.2025
$ 224 600
* 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
$ 374 400
03.2025
Foundation
$ 393 120
+ $ 18 720
06.2025
50%
$ 432 432
+ $ 58 032
12.2025
Completed
$ 475 675
+ $ 101 275
Итоговый доход:
+ $ 1 01 275
* 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