Complete equipment with furniture and appliances. Fixed 8% yield guarantee for 3 years. Leashold for 32 years, renewable for 30 years. The concept of Japanese hospitality is based on the sincere desire to make a guest happy. The management company is a global leader in the hospitality industry. 10 years warranty for supporting structures and pool bowls
APARTMENT PURCHASE SAVINGS
$ 158 122
price from developer
$ 2 000
deposit
$ 37 500
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
+ $ 52 338
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 210 460 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 52 338
$ 158 122
Construction Start
$ 210 460
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 082
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 423 per month (≈ +$ 53 082 per year). Yield ~33.57%, estimated payback period — 3 years.
33.57 %
Annual ROI (%)
+ $ 4 423
Monthly income
3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 539 per month (≈ +$ 42 465 per year). Yield ~26.9%, estimated payback period — 3.7 years.
26.9 %
Annual ROI (%)
+ $ 3 539
Monthly income
3.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 158 122, split into 7 payments through Q1 2027. The deposit is $ 2 000. The first installment is $ 37 500 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 37 500
2
01.2026
$ 19 770
3
03.2026
$ 19 770
4
06.2026
$ 19 770
5
09.2026
$ 19 770
6
12.2026
$ 19 770
7
03.2027
$ 19 770
* 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
$ 158 122
12.2025
Foundation
$ 173 934
+ $ 15 812
09.2026
Facade
$ 191 327
+ $ 33 205
06.2027
Completed
$ 210 460
+ $ 52 338
Итоговый доход:
+ $ 52 338
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Satori complex is located in the most prestigious area, just a 5-minute walk from Sawangan Beach — one of the most beautiful in Bali. Shuttle to Bali Collection, with more than 60 shops, cinema, 20 restaurants and relaxation areas for the whole family. This location perfectly combines the silence of nature and proximity to key locations in Bali.
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