VILLA PURCHASE SAVINGS
$ 210 000
price from developer
$ 2 000
deposit
$ 50 500
down payment
7 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
+ $ 69 510
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 279 510 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 69 510
$ 210 000
Construction Start
$ 279 510
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 557
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 130 per month (≈ +$ 25 557 per year). Yield ~12.17%, estimated payback period — 8.2 years.
12.17 %
Annual ROI (%)
+ $ 2 130
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 704 per month (≈ +$ 20 446 per year). Yield ~9.7%, estimated payback period — 10.3 years.
9.7 %
Annual ROI (%)
+ $ 1 704
Monthly income
10.3 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 210 000, split into 7 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 50 500 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 50 500
2
12.2025
$ 26 250
3
02.2026
$ 26 250
4
05.2026
$ 26 250
5
07.2026
$ 26 250
6
09.2026
$ 26 250
7
12.2026
$ 26 250
* 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
$ 210 000
06.2025
Foundation
$ 231 000
+ $ 21 000
03.2026
50%
$ 254 100
+ $ 44 100
12.2026
Completed
$ 279 510
+ $ 69 510
Итоговый доход:
+ $ 69 510
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
ANTA Ramada Encore Pandawa Hills is located in the south of Bali, in the prestigious Bukit district, just 3 minutes drive from Pandawa Beach and 15 minutes walk to the ocean. The complex is surrounded by picturesque beaches such as Melasti, Green Bowl and Padang Padang, and is also close to golf clubs and luxury hotels including The Ritz-Carlton and The Apurva Kempinski. Ngurah Rai International Airport — 33 minutes by car. A helipad is located 5 minutes from the complex, providing quick access to any point on the island.
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