2 beds
2 floors
87 sqm
Villa purchase savings
$ 270 000
price from developer
$ 1 000
deposit
$ 66 500
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
+ $ 143 276
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 413 276 (see the price growth chart), which will provide you with a 53.07% profit amounting to about $ 143 276
$ 270 000
Construction Start
$ 413 276
Construction Completion
53.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 260
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 355 per month (≈ +$ 64 260 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 5 355
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 284 per month (≈ +$ 51 408 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 4 284
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
$ 270 000
09.2025
Foundation
$ 297 000
+ $ 27 000
03.2025
Frame
$ 326 700
+ $ 56 700
09.2026
Facade
$ 375 705
+ $ 105 705
06.2027
Completed
$ 413 276
+ $ 143 276
Total return:
+ $ 1 43 276
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 7, deposit: 1 000
The total price is $ 270 000, split into 7 payments through Q3 2027. The deposit is $ 1 000. The first installment is $ 66 500 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
05.2026
$ 66 500
2
07.2026
$ 33 750
3
10.2026
$ 33 750
4
12.2026
$ 33 750
5
03.2027
$ 33 750
6
06.2027
$ 33 750
7
08.2027
$ 33 750
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
