APARTMENT PURCHASE SAVINGS
$ 319 900
price from developer
$ 2 000
deposit
$ 94 000
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
+ $ 40 150
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 360 050 (see the price growth chart), which will provide you with a 88.8% profit amounting to about $ 40 150
$ 319 900
Construction Start
$ 360 050
Construction Completion
88.8 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 89 572
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 464 per month (≈ +$ 89 572 per year). Yield ~28%, estimated payback period — 3.6 years.
28 %
Annual ROI (%)
+ $ 7 464
Monthly income
3.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 971 per month (≈ +$ 71 658 per year). Yield ~22.4%, estimated payback period — 4.5 years.
22.4 %
Annual ROI (%)
+ $ 5 971
Monthly income
4.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 7, deposit: 2 000
The total price is $ 319 900, split into 7 payments through Q2 2027. The deposit is $ 2 000. The first installment is $ 94 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 94 000
2
01.2026
$ 37 320
3
04.2026
$ 37 320
4
08.2026
$ 37 320
5
11.2026
$ 37 320
6
02.2027
$ 37 320
7
06.2027
$ 37 320
* 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
$ 319 900
06.2025
Foundation
$ 329 497
+ $ 9 597
12.2025
50%
$ 339 382
+ $ 19 482
09.2026
Facade
$ 349 563
+ $ 29 663
06.2027
Completed
$ 360 050
+ $ 40 150
Итоговый доход:
+ $ 40 150
* 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