3 beds
3 floors
153 sqm
The two-storey villa of 153 m² in the Pandawa Residence complex stands out with its spacious layout and panoramic roof terrace (81 m²) overlooking the ocean. The living room with kitchen opens to the pool, the bedrooms are located around the perimeter of the house, creating a feeling of privacy and personal space. The rooftop terrace has a relaxation area with a green garden — ideal place for dinners, meditations or sunset meetings.
The villa is available with furniture, appliances and decor, ready for accommodation or rent without additional investment. The design is made to earthquake-resistant standards of up to 9 points with waterproofing of the foundation, which guarantees reliability and durability.
Residents use the entire infrastructure of the complex: restaurants, gym, cinema, spa, yoga room, shops and the first artificial surf wave in Southeast Asia, Pandawa River Surf, which ensures stable rental demand. Owners are provided with interest-free installments and a discount upon full payment. The 49 year old format of the leasehold provides a long-term and transparent ownership scheme.
Villa purchase savings
$ 565 400
price from developer
$ 5 000
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
+ $ 57 954
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 623 354 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 57 954
$ 565 400
Construction Start
$ 623 354
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 115 342
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 612 per month (≈ +$ 115 342 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 9 612
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 689 per month (≈ +$ 92 273 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 7 689
Monthly income
6.1 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
$ 565 400
03.2026
Interior works
$ 593 670
+ $ 28 270
06.2026
Completed
$ 623 354
+ $ 57 954
Total return:
+ $ 57 954
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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