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
$ 175 527
price from developer
$ 2 000
deposit
$ 41 900
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
+ $ 58 099
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 233 626 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 58 099
$ 175 527
Construction Start
$ 233 626
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 58 924
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 910 per month (≈ +$ 58 924 per year). Yield ~33.57%, estimated payback period — 3 years.
33.57 %
Annual ROI (%)
+ $ 4 910
Monthly income
3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 928 per month (≈ +$ 47 140 per year). Yield ~26.9%, estimated payback period — 3.7 years.
26.9 %
Annual ROI (%)
+ $ 3 928
Monthly income
3.7 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 175 527, split into 7 payments through Q1 2027. The deposit is $ 2 000. The first installment is $ 41 900 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 41 900
2
01.2026
$ 21 940
3
03.2026
$ 21 940
4
06.2026
$ 21 940
5
09.2026
$ 21 940
6
12.2026
$ 21 940
7
03.2027
$ 21 940
* 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
$ 175 527
12.2025
Foundation
$ 193 080
+ $ 17 553
09.2026
Facade
$ 212 388
+ $ 36 861
06.2027
Completed (+10%)
$ 233 627
+ $ 58 100
Итоговый доход:
+ $ 58 099
* 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