1 beds
3 floor
28.3 sqm
The apartments are located in Indonesia, on the island of Bali, in the Canggu — area of one of the most popular rental destinations. The property is on the 3rd floor and has an ocean view, which automatically places it in a higher price segment and increases liquidity for resale and rental. The layout includes 1 bedroom, 1 bathroom and balcony — format, consistently in demand among tenants and ensuring stable demand.
The apartments are new, modern and fully furnished — all necessary furniture is already included in the price. This reduces the investor's start-up costs and avoids additional costs and delays before launching the facility. High natural light and thoughtful layout increase the attractiveness of the property for short- and medium-term rental.
The property is completely ready for lease: the management company takes over all operational processes and conducts business for the owner. The ownership right provides for a guaranteed extension for 20 years at the market price, as well as a priority right to an additional extension for another 10 years, which increases the long-term investment sustainability of the property. The expected return is 12–16% per annum, which exceeds the market average and makes the property interesting both for preserving capital and for generating regular income.
$ 115 000
price from developer
$ 1 500
deposit
$ 38 700
down payment
7 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 18 127
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 133 127 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 18 127
$ 115 000
Construction Start
$ 133 127
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 370
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 281 per month (≈ +$ 27 370 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 2 281
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 825 per month (≈ +$ 21 896 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 1 825
Monthly income
5.3 years
Payback period
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
$ 115 000
02.2026
50%
$ 120 750
+ $ 5 750
01.2027
Interior works
$ 126 788
+ $ 11 788
12.2027
Completed
$ 133 127
+ $ 18 127
Total return:
+ $ 18 127
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 115 000, split into 7 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 38 700 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
03.2026
$ 38 700
2
05.2026
$ 12 470
3
08.2026
$ 12 470
4
10.2026
$ 12 470
5
01.2027
$ 12 470
6
03.2027
$ 12 470
7
06.2027
$ 12 470
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The Elysium complex is located in one of the strongest locations in Changgu — just a 5-minute walk from Pererenan Beach, which creates stable demand from tourists and tenants. Within a 2–7 minute radius are the key points of attraction for the area: Le Bajo Dayclub (2 minutes), Gimme Shelter Skate Park and Bali Polo Club (3 minutes), restaurants Pescado and Masmara (3–4 minutes), as well as La Brisa, Old Man's Beach Club and Jungle Padel (5–7 minutes). This environment ensures high tourist traffic and maintains high rental rates all year round.
An additional driver of demand is the proximity to Nuanu City —, which is only 10 minutes from the center of cultural and creative events in Bali. It regularly hosts music festivals, art exhibitions and workshops, which attracts international audiences and increases the average stay of tenants. For an investor, this means more stable occupancy of the property and the potential for growth in real estate values due to the development of the surrounding infrastructure.
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