2 beds
1 floors
109 sqm
Description
Completely ready-to-live house with high-segment furniture and appliances (volume refrigerator, hob, microwave, washing machine with dryer, wine cabinet, dishwasher). The first line of the ocean – villa is located just 80 meters from the best beaches in Bali (the beaches are ideal for both relaxing holidays and snorkeling, surfing, kitesurfing), close to luxury hotels and infrastructure. Private pool (Green Stone natural stone finish) with hydromassage and lounge area for relaxation. Panoramic glazing – large windows with a thin black profile fill the house with natural light and offer magnificent views. Waterproofing of the foundation is provided, which will eliminate the penetration of capillary moisture (dampness, fungus, destruction of structures and finishes). During the construction of the facility, natural materials were used and high-quality finishing was carried out
VILLA PURCHASE SAVINGS
$ 415 000
price from developer
$ 3 000
deposit
$ 121 500
down payment
6 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
+ $ 114 657
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 529 657 (see the price growth chart), which will provide you with a 27.63% profit amounting to about $ 114 657
$ 415 000
Construction Start
$ 529 657
Construction Completion
27.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 125 745
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 479 per month (≈ +$ 125 745 per year). Yield ~30.3%, estimated payback period — 3.3 years.
30.3 %
Annual ROI (%)
+ $ 10 479
Monthly income
3.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 383 per month (≈ +$ 100 596 per year). Yield ~24.2%, estimated payback period — 4.1 years.
24.2 %
Annual ROI (%)
+ $ 8 383
Monthly income
4.1 years
Payback period
Installment plan in USD
Payments: 6, deposit: 3 000
The total price is $ 415 000, split into 6 payments through Q3 2026. The deposit is $ 3 000. The first installment is $ 121 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
12.2025
$ 121 500
2
01.2026
$ 58 100
3
03.2026
$ 58 100
4
05.2026
$ 58 100
5
07.2026
$ 58 100
6
09.2026
$ 58 100
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Other units in this complex
1 beds
1 floors
70 sqm
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