3 beds
3 floors
368 sqm
Villa purchase savings
$ 688 289
price from developer
$ 1 166
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 106 685
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 794 974 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 106 685
$ 688 289
Construction Start
$ 794 974
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 125 269
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 439 per month (≈ +$ 125 269 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 439
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 351 per month (≈ +$ 100 215 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 8 351
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
$ 688 289
09.2025
50%
$ 722 703
+ $ 34 414
05.2026
Completed
$ 794 973
+ $ 106 684
Total return:
+ $ 1 06 685
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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
