APARTMENT PURCHASE SAVINGS
$ 216 000
price from developer
$ 2 000
deposit
$ 62 800
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
+ $ 27 110
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 243 110 (see the price growth chart), which will provide you with a 88.8% profit amounting to about $ 27 110
$ 216 000
Construction Start
$ 243 110
Construction Completion
88.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 60 480
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 040 per month (≈ +$ 60 480 per year). Yield ~28%, estimated payback period — 3.6 years.
28 %
Annual ROI (%)
+ $ 5 040
Monthly income
3.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 032 per month (≈ +$ 48 384 per year). Yield ~22.4%, estimated payback period — 4.5 years.
22.4 %
Annual ROI (%)
+ $ 4 032
Monthly income
4.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 216 000, split into 7 payments through Q2 2027. The deposit is $ 2 000. The first installment is $ 62 800 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2025
$ 62 800
2
12.2025
$ 25 200
3
03.2026
$ 25 200
4
07.2026
$ 25 200
5
10.2026
$ 25 200
6
02.2027
$ 25 200
7
05.2027
$ 25 200
* 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: 4
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
$ 216 000
06.2025
Foundation
$ 222 480
+ $ 6 480
12.2025
50%
$ 229 154
+ $ 13 154
09.2026
Facade
$ 236 029
+ $ 20 029
06.2027
Completed
$ 243 110
+ $ 27 110
Итоговый доход:
+ $ 27 110
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
Melasti Beach — one of the most picturesque in Bali — is just 1 minute walk from the complex. White Rock Beach Club and Karma Beach can be reached in 1 minute, Palmilla and Tropical Temptation — in 3 minutes. Within 10 minutes — Best Uluwatu Restaurants & Lounge Bars. Ngurah Rai International Airport is a 35-minute drive away. The Bukit area is famous for its privacy, panoramic views and elite infrastructure. There are golf clubs, boutiques, attractions and viewpoints nearby.
OTHER UNITS IN THIS COMPLEX
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