Studio
3 floor
33 sqm
Studio with an area of 33 sq. m is located on the 3rd floor and includes a spacious main area with a bedroom. The presence of a balcony expands the usable space of the facility and creates an additional recreation area. The studio overlooks a local street. The location, 4 minutes drive from Berawa Beach, maintains high rental demand and has a positive impact on the investment attractiveness of the property.
The apartment is transferred with full furnishings and appliances included in the price, which avoids additional equipment costs after receiving the property. Management is carried out in cooperation with Ribas Hotels Group according to a service model with a concierge service, ensuring professional operation of the property without the need to independently participate in operational processes.
The financial model provides a guaranteed return of 7% per annum for the first 3 years. An additional advantage is a guarantee for the building structure for a period of 20 years and a guarantee for finishing materials for a period of 10 years, which helps reduce potential technical risks. A flexible installment plan with a down payment of 30% is available for purchase, allowing you to distribute payments over a longer period and reduce the volume of one-time investments. Such a studio will be of interest to investors who want to receive stable passive rental income.
Apartment purchase savings
$ 121 539
price from developer
$ 2 000
deposit
$ 34 500
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
+ $ 56 811
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 178 350 (see the price growth chart), which will provide you with a 46.74% profit amounting to about $ 56 811
$ 121 539
Construction Start
$ 178 350
Construction Completion
46.74 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 28 926
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 411 per month (≈ +$ 28 926 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 2 411
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 928 per month (≈ +$ 23 141 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 1 928
Monthly income
5.3 years
Payback period
Price growth by completition in USD
Construction stages: 5
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
$ 121 539
11.2025
Foundation
$ 127 616
+ $ 6 077
07.2026
1st floor
$ 140 378
+ $ 18 839
12.2026
50%
$ 154 416
+ $ 32 877
06.2027
Facade
$ 162 137
+ $ 40 598
12.2027
Completed
$ 178 351
+ $ 56 812
Total return:
+ $ 56 811
* 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 $ 121 539, split into 5 payments through Q4 2027. The deposit is $ 2 000. The first installment is $ 34 500 (28% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 34 500
2
11.2026
$ 21 260
3
03.2027
$ 21 260
4
08.2027
$ 21 260
5
12.2027
$ 21 260
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the Canggu — area, one of the most sought-after locations in Bali for living and investing. High tourist traffic, developed infrastructure and limited supply of new projects create a stable demand for rent and support the growth of real estate values.
Berawa Beach — 4 minutes drive, Canggu Beach — 10 minutes drive. The proximity to the coast supports the liquidity of the property and the demand for rent. Ubud area — about 1 hour drive, Ngurah Rai International Airport — about 1 hour 10 minutes drive, providing convenient access to key locations on the island.
Source: Exclusive 3D Aerial Photography of the «Canggu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
