1 beds
2 floor
90 sqm
Corner apartment of 90 sq. m located on the second floor and include one bedroom, one bathroom and a living room combined with a kitchen. A large terrace overlooking the ocean and river widens the usable space, creating an additional seating area. There are various panoramic views on three sides: the ocean, the river, the mountains and the rice fields, making the property particularly unique in its visual characteristics. Real estate with such views is traditionally one of the most liquid formats, and the location just 1 minute drive from Lima Surf beach increases the attractiveness of the property.
The facility is housed in conjunction with a wellness concept that includes customized programs focused on health, recovery and spiritual practices. This concept expands the target audience of the project and increases its competitiveness among modern residential complexes. Furniture is fully included in the price, so the buyer avoids additional costs for arrangement after purchase.
An installment plan with a down payment of 30% is available for purchase, which reduces the initial financial burden. An additional benefit is the warranty on the structural elements of the building, which reduces potential risks for the property owner. Such a facility will be of interest to investors who want to receive stable rental income and have the opportunity to come on vacation.
Apartment purchase savings
$ 275 000
price from developer
$ 2 000
deposit
$ 80 500
down payment
5 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
+ $ 28 188
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 303 188 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 28 188
$ 275 000
Construction Start
$ 303 188
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 59 675
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 973 per month (≈ +$ 59 675 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 4 973
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 978 per month (≈ +$ 47 740 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 3 978
Monthly income
5.8 years
Payback period
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
$ 275 000
04.2028
Interior works
$ 288 750
+ $ 13 750
06.2028
Completed
$ 303 188
+ $ 28 188
Total return:
+ $ 28 188
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 275 000, split into 5 payments through Q2 2028. The deposit is $ 2 000. The first installment is $ 80 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2026
$ 80 500
2
01.2027
$ 48 120
3
07.2027
$ 48 120
4
12.2027
$ 48 120
5
06.2028
$ 48 120
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Address Bali is located in a convenient location with quick access to key beaches and coastal infrastructure. Just 1 minute drive to Lima Surf Beach, 6 minutes drive to Pererenan Beach and 10 minutes drive to Seseh Beach, providing easy access to the best surf spots and beach holidays. The surf school is a 9-minute drive away, and the popular La Brisa Beach Club is a 22-minute drive away, combining a relaxing, private atmosphere with the rich resort infrastructure of the coast.
Source: Exclusive 3D Aerial Photography of the «Pererenan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
