APARTMENT PURCHASE SAVINGS
$ 118 800
price from developer
$ 5 000
deposit
$ 42 500
down payment
3 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
+ $ 32 135
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 150 935 (see the price growth chart), which will provide you with a 78.7% profit amounting to about $ 32 135
$ 118 800
Construction Start
$ 150 935
Construction Completion
78.7 %
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 ~18%, estimated payback period — 5.6 years.
18 %
Annual ROI (%)
+ $ 1 782
Monthly income
5.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 426 per month (≈ +$ 17 107 per year). Yield ~14.4%, estimated payback period — 6.9 years.
14.4 %
Annual ROI (%)
+ $ 1 426
Monthly income
6.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 5 000
The total price is $ 118 800, split into 3 payments through Q3 2025. The deposit is $ 5 000. The first installment is $ 42 500 (36% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
08.2025
$ 42 500
2
09.2025
$ 35 650
3
09.2025
$ 35 650
* 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
$ 118 800
03.2025
Interior works
$ 124 740
+ $ 5 940
06.2025
Facade
$ 137 214
+ $ 18 414
09.2025
Completed
$ 150 935
+ $ 32 135
Итоговый доход:
+ $ 32 135
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is ideally located in the heart of Ubud, one of the most picturesque areas of Bali. Surrounded by tropical greenery, it is just a few steps from Ubud's main attractions, including the famous Monkey Forest, numerous temples and museums. The nearest cafes, restaurants and shops can be easily reached on foot. Yoga centers and eco-parks are within a 10-15 minute drive. It is an ideal place for those who value nature and culture, with the convenience of living in the heart of the city.
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