Two floors — more space and comfort
Separate rest and sleep areas, two bedrooms and two bathrooms provide comfort for family or guests. Made in minimalistic eco-style using natural materials, panoramic windows and high-quality finishing, which emphasizes the premium class of the property. The villa is equipped with furniture, appliances and plumbing — stop by or rent from the first day.
VILLA PURCHASE SAVINGS
$ 150 000
price from developer
$ 2 000
deposit
$ 58 000
down payment
7 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
+ $ 49 650
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 199 650 (see the price growth chart), which will provide you with a 75.1% profit amounting to about $ 49 650
$ 150 000
Construction Start
$ 199 650
Construction Completion
75.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 900
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 825 per month (≈ +$ 21 900 per year). Yield ~14.6%, estimated payback period — 6.8 years.
14.6 %
Annual ROI (%)
+ $ 1 825
Monthly income
6.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 460 per month (≈ +$ 17 520 per year). Yield ~11.7%, estimated payback period — 8.6 years.
11.7 %
Annual ROI (%)
+ $ 1 460
Monthly income
8.6 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 150 000, split into 7 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 58 000 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2025
$ 58 000
2
11.2025
$ 15 000
3
01.2026
$ 15 000
4
04.2026
$ 15 000
5
06.2026
$ 15 000
6
09.2026
$ 15 000
7
12.2026
$ 15 000
* 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: 3
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
$ 150 000
12.2025
50%
$ 165 000
+ $ 15 000
06.2026
Interior works
$ 181 500
+ $ 31 500
12.2026
Completed
$ 199 650
+ $ 49 650
Итоговый доход:
+ $ 49 650
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Live in the heart of modern Bali — Pererenan
SWOI Gardens Apartments are located in the prestigious and rapidly developing Pererenan area, which is already being called a new point of attraction for digital nomads, investors and creative individuals. This area perfectly combines an atmosphere of comfort, privacy and rich infrastructure.
In just 5–7 minutes by bike you will find yourself on the picturesque Pererenan beach with black volcanic sand, excellent surf waves and atmospheric cafes by the water. Within walking distance — the best coffee shops, vegan restaurants, boutiques, yoga studios and coworking spaces.
Pererenan — is a quiet alternative to the bustling Chang, yet only 5 minutes from his entire active life. This makes the location ideal for both living and renting —those who want to be “on the move” live here, but without unnecessary fuss.
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