Studio
2 floor
32 sqm
Studio area 32 sq. m located on the 2nd floor. The layout includes a balcony overlooking the jungle, creating a more open perception of the space and expanding the recreation area. The property is located next to five beaches, while Pandawa Beach is a 6-minute drive away, making the location more popular for purchasing property in the tourist part of Bali.
The complex was implemented in the format of a hotel project using the All in One system, thanks to which the internal infrastructure is focused on a full stay inside the territory. Furniture, appliances and decor are already included in the price of the property, so the purchase does not require additional investment in the equipment and allows you to quickly prepare the studio for use after construction is completed. The purchase also includes an installment plan with a down payment of 25%, which allows you to reduce the amount of starting capital.
The property is suitable for investors aimed at passive rental income and the possibility of further resale of real estate. The site includes a Dream Boulevard — alley with shops, which makes the complex's infrastructure more self-sufficient. When paying 100%, there is a 4% discount, due to which the buyer receives more favorable conditions for entering the project.
Apartment purchase savings
$ 110 000
price from developer
$ 1 000
deposit
$ 26 500
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
+ $ 36 743
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 146 743 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 36 743
$ 110 000
Construction Start
$ 146 743
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 26 180
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 182 per month (≈ +$ 26 180 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 2 182
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 745 per month (≈ +$ 20 944 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 1 745
Monthly income
5.3 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
$ 110 000
07.2026
50%
$ 121 000
+ $ 11 000
01.2027
Facade
$ 133 100
+ $ 23 100
10.2027
Interior works
$ 139 755
+ $ 29 755
12.2027
Completed
$ 146 743
+ $ 36 743
Total return:
+ $ 36 743
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 000
The total price is $ 110 000, split into 5 payments through Q4 2027. The deposit is $ 1 000. The first installment is $ 26 500 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
06.2026
$ 26 500
2
10.2026
$ 20 620
3
03.2027
$ 20 620
4
07.2027
$ 20 620
5
11.2027
$ 20 620
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Pandawa Dream Apart is located in southern Bali near the popular beaches and tourist infrastructure of the area. Pandawa Beach — 6 minutes drive, Green Bowl Beach — 8 minutes drive, Melasti Beach — 15 minutes drive. This location makes the property convenient for both living and short-term rental.
Garuda Wisnu Kencana is —15 minutes' drive, Nusa Dua Beach is —15 minutes' drive, White Rock Beach Club is —15 minutes' drive, and Bali Collection Shopping Complex, with restaurants and shops, is —20 minutes' drive. Its proximity to beaches and key infrastructure supports interest in the location.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
