2 beds
2 floors
101 sqm
Villa of 101 m² in the Pandawa Residence complex — optimal format for living and investing in Bali. A spacious kitchen-living room, two bedrooms with private bathrooms and a private pool of 15 m² create a comfortable space for both families and couples coming on vacation. This square footage and layout are in greatest demand in the rental market: compact space reduces maintenance costs, and a two-story structure and panoramic windows create a feeling of a premium level of living.
All villas are fully furnished and equipped with household appliances — can be checked in immediately after purchase or start renting without additional investment. The structure is made to earthquake-resistant standards up to 9 points with waterproofing of the foundation and protection from moisture, which is especially important in the climate of Bali.
Residents use resort-level infrastructure — restaurants, spas, a gym, swimming pools, a coworking space and an artificial surf wave, River Surf Bali, which attracts a flow of tourists all year round. For owners, leasehold 49 years old and the opportunity to apply for installment plan or discount upon full payment are provided.
Villa purchase savings
$ 306 900
price from developer
$ 5 000
deposit
$ 56 400
down payment
2 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
+ $ 31 457
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 338 357 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 31 457
$ 306 900
Construction Start
$ 338 357
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 69 666
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 806 per month (≈ +$ 69 666 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 5 806
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 644 per month (≈ +$ 55 733 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 4 644
Monthly income
5.5 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
$ 306 900
03.2026
Interior works
$ 322 245
+ $ 15 345
06.2026
Completed
$ 338 357
+ $ 31 457
Total return:
+ $ 31 457
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 5 000
The total price is $ 306 900, split into 2 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 56 400 (18% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
04.2026
$ 56 400
2
06.2026
$ 245 500
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Pandawa Beach, one of the most beautiful in Bali, is just 5 minutes from the complex. The picturesque Melasti Beach is a 10-minute drive away. Bali Airport is located 25 minutes away. Restaurants, cafes, shops and sports clubs are in the immediate vicinity. Within walking distance — River Surf Bali artificial wave surf club. Hilton and Kempinski hotels are nearby, as well as beach clubs and high-end restaurants.
Source: Exclusive 3D Aerial Photography of the «Bukit» 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