3 beds
3 floors
368 sqm
Villa purchase savings
$ 662 123
price from developer
$ 1 122
deposit
$ 197 515
down payment
3 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
+ $ 67 867
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 729 990 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 67 867
$ 662 123
Construction Start
$ 729 990
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 120 506
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 042 per month (≈ +$ 120 506 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 042
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 034 per month (≈ +$ 96 405 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 8 034
Monthly income
6.9 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
$ 662 123
09.2026
Frame
$ 695 229
+ $ 33 106
12.2026
Completed
$ 729 990
+ $ 67 867
Total return:
+ $ 67 867
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 1 122
The total price is $ 662 123, split into 3 payments through Q4 2026. The deposit is $ 1 122. The first installment is $ 197 515 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 120
1
06.2026
$ 197 510
2
09.2026
$ 231 740
3
12.2026
$ 231 740
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
De Vello is just 5 minutes from Berawa Beach and surrounded by the best locations in Changgu and Seminyaka. Within walking distance — iconic beach clubs Atlas and Café del Mar, fashionable restaurants and boutiques. Bali Airport — just 40 minutes away. Within a 10-minute radius — tennis academies, riding schools, fitness clubs and Montessori school. This is not just a convenient, but a strategically advantageous location for both living and investment.
Source: Exclusive 3D Aerial Photography of the «Berawa» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
