APARTMENT PURCHASE SAVINGS
$ 132 310
price from developer
$ 1 196
deposit
$ 38 497
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
+ $ 35 062
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 167 372 (see the price growth chart), which will provide you with a 26.5% profit amounting to about $ 35 062
$ 132 310
Construction Start
$ 167 372
Construction Completion
26.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 991
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 249 per month (≈ +$ 26 991 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 2 249
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 799 per month (≈ +$ 21 593 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 1 799
Monthly income
6.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 1 196
The total price is $ 132 310, split into 5 payments through Q3 2026. The deposit is $ 1 196. The first installment is $ 38 497 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 200
1
12.2025
$ 38 500
2
02.2026
$ 23 150
3
04.2026
$ 23 150
4
06.2026
$ 23 150
5
08.2026
$ 23 150
* 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
$ 132 310
12.2025
50%
$ 145 541
+ $ 13 231
09.2026
Completed
$ 167 372
+ $ 35 062
Итоговый доход:
+ $ 35 062
* 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
@APARTOR Real Estate 2023
All rights reserved