APARTMENT PURCHASE SAVINGS
$ 133 064
price from developer
$ 1 203
deposit
$ 38 716
down payment
5 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
+ $ 35 262
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 168 326 (see the price growth chart), which will provide you with a 79.1% profit amounting to about $ 35 262
$ 133 064
Construction Start
$ 168 326
Construction Completion
79.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 12 641
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 053 per month (≈ +$ 12 641 per year). Yield ~9.5%, estimated payback period — 10.5 years.
9.5 %
Annual ROI (%)
+ $ 1 053
Monthly income
10.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 843 per month (≈ +$ 10 113 per year). Yield ~7.6%, estimated payback period — 13.2 years.
7.6 %
Annual ROI (%)
+ $ 843
Monthly income
13.2 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 203
The total price is $ 133 064, split into 5 payments through Q3 2026. The deposit is $ 1 203. The first installment is $ 38 716 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 200
1
10.2025
$ 38 720
2
12.2025
$ 23 290
3
03.2026
$ 23 290
4
06.2026
$ 23 290
5
09.2026
$ 23 290
* 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: 2
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
$ 133 064
12.2025
50%
$ 146 370
+ $ 13 306
09.2026
Completed
$ 168 326
+ $ 35 262
Итоговый доход:
+ $ 35 262
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
SOMOSHOTELS is located in one of the brightest and fastest growing areas of Bali — Uluwatu. Fashionable cafes, boutiques and evening establishments are within walking distance, creating a rich lifestyle atmosphere. In minutes you can reach the island's iconic beaches such as Padang Padang, Bingin and Thomas Beach. Ngurah Rai Airport is just a 30-minute drive away, providing convenient connections to other regions. This place ideally combines the energy of resort life with secluded comfort.
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