2 beds
4 floors
83.1 sqm
The 83.1 m² townhouse apartment is located on the ground floor and has a two-level layout. The property has 2 bedrooms and 2 bathrooms, which expands the potential audience of tenants compared to standard studios and increases profitability for short-term rentals. Panoramic windows with ocean views form a premium positioning of the object and increase its liquidity in the market.
The apartments have their own swimming pool — format, which significantly increases the cost of rent and distinguishes the property from standard offers. All furniture and equipment are already included in the price, which reduces additional investments for the investor and allows the property to be rented faster. The distance to the ocean is about 600 meters, making the location convenient for living and relaxing.
Ownership format — leasehold for 27 years with the right to extend for another 30 years. Flexible installments are available with a down payment of 15% or more, and a discount is provided for full payment. The developer provides guarantees: 3 years for general finishing work, roofing and facade, 2 years for waterproofing and 10 years for the building structure, which reduces technical risks for the owner.
Villa purchase savings
$ 295 000
price from developer
$ 1 500
deposit
$ 42 700
down payment
5 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
+ $ 46 499
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 341 499 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 46 499
$ 295 000
Construction Start
$ 341 499
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 70 210
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 851 per month (≈ +$ 70 210 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 5 851
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 681 per month (≈ +$ 56 168 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 4 681
Monthly income
5.3 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 295 000
03.2026
50%
$ 309 750
+ $ 14 750
01.2027
Interior works
$ 325 238
+ $ 30 238
12.2027
Completed
$ 341 500
+ $ 46 500
Total return:
+ $ 46 499
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 500
The total price is $ 295 000, split into 5 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 42 700 (14% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
04.2026
$ 42 700
2
07.2026
$ 62 700
3
11.2026
$ 62 700
4
02.2027
$ 62 700
5
06.2027
$ 62 700
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Elysium complex is located in one of the best locations in Changgu — just 5 minutes walk from the beach Pererenan, which ensures stable demand from tourists and tenants. Within a radius of 2–7 minutes are the key properties of 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 guarantees high tourist traffic and maintains attractive rental rates all year round.
An additional advantage is the proximity to the cultural and creative centers of Bali — up to Nuanu City just 10 minutes, which attracts an international audience and contributes to stable occupancy of tenants.
Source: Exclusive 3D Aerial Photography of the «Canggu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
Other units in this complex
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