1 beds
2 floors
76 sqm
VILLA PURCHASE SAVINGS
$ 230 000
price from developer
$ 1 000
deposit
$ 56 500
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 122 050
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 352 050 (see the price growth chart), which will provide you with a 53.07% profit amounting to about $ 122 050
$ 230 000
Construction Start
$ 352 050
Construction Completion
53.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 52 210
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 351 per month (≈ +$ 52 210 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 4 351
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 481 per month (≈ +$ 41 768 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 3 481
Monthly income
5.5 years
Payback period
Installment plan in USD
Payments: 7, deposit: 1 000
The total price is $ 230 000, split into 7 payments through Q3 2027. The deposit is $ 1 000. The first installment is $ 56 500 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
12.2025
$ 56 500
2
03.2026
$ 28 750
3
07.2026
$ 28 750
4
10.2026
$ 28 750
5
01.2027
$ 28 750
6
05.2027
$ 28 750
7
08.2027
$ 28 750
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 230 000
09.2025
Foundation
$ 253 000
+ $ 23 000
03.2025
Frame
$ 278 300
+ $ 48 300
09.2026
Facade
$ 320 045
+ $ 90 045
06.2027
Completed
$ 352 050
+ $ 122 050
Итоговый доход:
+ $ 1 22 050
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Pandawa Dream is located in the south of Bali, in an area with picturesque landscapes and a secluded atmosphere. Just a 10-minute drive away is the famous Melasti beach — one of the most beautiful on the island. Popular tourist locations, viewpoints and beach clubs are nearby. Ngurah Rai Airport is about 30 minutes away. In the area — cafes, restaurants, places for surfing and walking.
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