2 beds
1 floors
96 sqm
Villa purchase savings
$ 299 000
price from developer
$ 2 000
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 98 969
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 397 969 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 98 969
$ 299 000
Construction Start
$ 397 969
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 60 996
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 083 per month (≈ +$ 60 996 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 5 083
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 066 per month (≈ +$ 48 797 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 4 066
Monthly income
6.1 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 299 000
06.2025
Foundation
$ 328 900
+ $ 29 900
12.2025
Frame
$ 361 790
+ $ 62 790
06.2026
Completed
$ 397 969
+ $ 98 969
Total return:
+ $ 98 969
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Cascade is located 13 minutes' drive from Seseh Beach (7 km) with a secluded atmosphere. The popular Canggu area, famous for its nightlife and cafe, is 20 minutes away. The nearest restaurants and shops are just 10 minutes away.
Source: Exclusive 3D Aerial Photography of the «Canggu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
