Private pool
Secluded area for outdoor recreation right next to the house. Full readiness for occupancy and rental
Tanuhouses are sold with furniture, a built-in kitchen, premium plumbing and air conditioning — stop by and live or rent from day one. Smart home functions
Modern technologies make housing management convenient and energy efficient. All systems work automatically, creating maximum comfort.
VILLA PURCHASE SAVINGS
$ 330 000
price from developer
$ 2 000
deposit
$ 163 000
down payment
4 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
+ $ 33 825
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 363 825 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 33 825
$ 330 000
Construction Start
$ 363 825
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 47 850
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 988 per month (≈ +$ 47 850 per year). Yield ~14.5%, estimated payback period — 6.9 years.
14.5 %
Annual ROI (%)
+ $ 3 988
Monthly income
6.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 190 per month (≈ +$ 38 280 per year). Yield ~11.6%, estimated payback period — 8.6 years.
11.6 %
Annual ROI (%)
+ $ 3 190
Monthly income
8.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 4, deposit: 2 000
The total price is $ 330 000, split into 4 payments through Q1 2026. The deposit is $ 2 000. The first installment is $ 163 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 163 000
2
12.2025
$ 55 000
3
01.2026
$ 55 000
4
03.2026
$ 55 000
* 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: 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
$ 330 000
09.2025
Interior works
$ 346 500
+ $ 16 500
12.2025
Completed (+5%)
$ 363 825
+ $ 33 825
Итоговый доход:
+ $ 33 825
* 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