Two-storey villa 190 sq.m on a plot of 170 sq.m in the Snow White Villas complex. The format with three bedrooms on the second floor, a private pool and panoramic glazing makes the property in demand for family short-term rentals — category with a high average bill and long stays. An additional advantage is the operable roof (rooftop) with a BBQ— zone, a rare option in this price category that enhances competitiveness in the rental market.
The project is almost ready, the investor does not need to wait — income can begin to be received immediately after the transaction is completed. Registration under the leasehold scheme for 25 years with its extension for 25 years guarantees legal security and long-term capitalization. Such objects are especially interesting to investors focused on quick payback and a stable flow of tenants in the premium segment.
VILLA PURCHASE SAVINGS
$ 420 000
price from developer
$ 3 000
deposit
$ 0
down payment
0 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
+ $ 21 000
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 441 000 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 21 000
$ 420 000
Construction Start
$ 441 000
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 85 680
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 140 per month (≈ +$ 85 680 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 7 140
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 712 per month (≈ +$ 68 544 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 5 712
Monthly income
6.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 0, deposit: 3 000
The total price is $ 420 000, split into 0 payments through Q4 2025. The deposit is $ 3 000. The first installment is $ 0 (0% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
0
$ 420 000
* 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: 1
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
$ 420 000
10.2025
Completed
$ 441 000
+ $ 21 000
Итоговый доход:
+ $ 21 000
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Bukit district in southern Bali — is one of the most attractive destinations for investment and recreation. The best beaches on the island are located here: Melasti, Pandawa, Dreamland and Bingin —all 5–10 minutes drive from the complex. The area is actively developing, but at the same time retains a feeling of spaciousness and privacy, thanks to low building density and a picturesque landscape with hills and ocean panoramas.
Nearby there are boutiques, cafes, yoga centers, international schools and beach clubs. The new road that connects the complex to Pandawa Beach, Nusa Dua and the international airport is just 25 minutes away. The location is especially attractive for tenants who prefer a premium holiday away from the hustle and bustle of tourism.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved