3 beds
1 floors
130 sqm
Villa purchase savings
$ 375 000
price from developer
$ 2 000
deposit
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 124 125
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 499 125 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 124 125
$ 375 000
Construction Start
$ 499 125
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 68 250
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 688 per month (≈ +$ 68 250 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 5 688
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 550 per month (≈ +$ 54 600 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 4 550
Monthly income
6.9 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
$ 375 000
06.2025
Foundation
$ 412 500
+ $ 37 500
12.2025
Frame
$ 453 750
+ $ 78 750
06.2026
Completed
$ 499 125
+ $ 124 125
Total return:
+ $ 1 24 125
* 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
