3 beds
3 floors
368 sqm
Villa purchase savings
$ 702 364
price from developer
$ 1 190
deposit
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
+ $ 108 867
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 811 231 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 108 867
$ 702 364
Construction Start
$ 811 231
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 127 830
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 653 per month (≈ +$ 127 830 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 653
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 522 per month (≈ +$ 102 264 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 8 522
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
$ 702 364
09.2025
50%
$ 737 482
+ $ 35 118
05.2026
Completed
$ 811 230
+ $ 108 866
Total return:
+ $ 1 08 867
* 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
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726