APARTMENT PURCHASE SAVINGS
$ 175 000
price from developer
$ 2 000
deposit
$ 85 500
down payment
2 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
+ $ 36 750
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 211 750 (see the price growth chart), which will provide you with a 82.6% profit amounting to about $ 36 750
$ 175 000
Construction Start
$ 211 750
Construction Completion
82.6 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 375
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 115 per month (≈ +$ 25 375 per year). Yield ~14.5%, estimated payback period — 6.9 years.
14.5 %
Annual ROI (%)
+ $ 2 115
Monthly income
6.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 692 per month (≈ +$ 20 300 per year). Yield ~11.6%, estimated payback period — 8.6 years.
11.6 %
Annual ROI (%)
+ $ 1 692
Monthly income
8.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 2, deposit: 2 000
The total price is $ 175 000, split into 2 payments through Q4 2025. The deposit is $ 2 000. The first installment is $ 85 500 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2025
$ 85 500
2
12.2025
$ 87 500
* 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
$ 175 000
06.2025
Interior works
$ 192 500
+ $ 17 500
12.2025
Completed (+10%)
$ 211 750
+ $ 36 750
Итоговый доход:
+ $ 36 750
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Location — the key to success
SWOI Berawa is in the heart of Changu — one of the most fashionable and dynamic areas in Bali. Within walking distance — legendary beach clubs: FINNS, Atlas, La Brisa, as well as dozens of stylish restaurants, cafes, bars and nightclubs.
The complex is surrounded by developed infrastructure:
– 5 minutes to Humalas Business District
– 15 minutes to Seminyak
– 40 minutes to Ngurah Rai International Airport
This location makes SWOI Berawa an ideal option for both personal accommodation and rent: guests of the complex will live in the center of resort life, while remaining in a cozy and private atmosphere.
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