1 beds
2 floor
110.1 sqm
Apartment purchase savings
$ 429 730
price from developer
$ 2 000
deposit
$ 126 900
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
+ $ 92 610
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 522 340 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 92 610
$ 429 730
Construction Start
$ 522 340
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 122 903
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 242 per month (≈ +$ 122 903 per year). Yield ~28.6%, estimated payback period — 3.5 years.
28.6 %
Annual ROI (%)
+ $ 10 242
Monthly income
3.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 194 per month (≈ +$ 98 322 per year). Yield ~22.9%, estimated payback period — 4.4 years.
22.9 %
Annual ROI (%)
+ $ 8 194
Monthly income
4.4 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 429 730
07.2026
Foundation
$ 451 216
+ $ 21 486
03.2027
50%
$ 473 777
+ $ 44 047
12.2027
Facade
$ 497 466
+ $ 67 736
07.2028
Completed
$ 522 339
+ $ 92 609
Total return:
+ $ 92 610
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 429 730, split into 5 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 126 900 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
04.2026
$ 126 900
2
06.2026
$ 75 210
3
08.2026
$ 75 210
4
10.2026
$ 75 210
5
12.2026
$ 75 210
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the picturesque Uluwatu district in southwest Bali, just 200 meters from the beach. Nearby are the famous beaches of Suluban and Uluwatu, as well as many restaurants, cafes and shops within walking distance. Popular places for relaxation and dinner include Sushimi, District 6, Camden and La Baracca.
The area is actively developing, modern spas and fitness centers such as Spring Spa, Uluwatu Fitness and The Istana are appearing here, offering everything for a comfortable life and relaxation. The developed urban infrastructure provides convenience and tranquility, and its proximity to the sea makes this place especially attractive for living and harmonious holidays in Bali.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
