3 beds
3 floors
368 sqm
VILLA PURCHASE SAVINGS
$ 703 541
price from developer
$ 1 192
deposit
$ 209 870
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
+ $ 109 049
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 812 590 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 109 049
$ 703 541
Construction Start
$ 812 590
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 128 044
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 670 per month (≈ +$ 128 044 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 670
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 536 per month (≈ +$ 102 436 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 8 536
Monthly income
6.9 years
Payback period
Installment plan in USD
Payments: 3, deposit: 1 192
The total price is $ 703 541, split into 3 payments through Q2 2026. The deposit is $ 1 192. The first installment is $ 209 870 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 190
1
12.2025
$ 209 870
2
02.2026
$ 246 240
3
05.2026
$ 246 240
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 703 541
09.2025
50%
$ 738 718
+ $ 35 177
05.2026
Completed
$ 812 590
+ $ 109 049
Итоговый доход:
+ $ 1 09 049
* 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.
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