1 beds
2 floors
80.5 sqm
Villa purchase savings
$ 230 000
price from developer
$ 2 000
deposit
$ 55 500
down payment
2 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
+ $ 76 130
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 306 130 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 76 130
$ 230 000
Construction Start
$ 306 130
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 46 920
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 910 per month (≈ +$ 46 920 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 3 910
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 128 per month (≈ +$ 37 536 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 3 128
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
$ 230 000
06.2025
Foundation
$ 253 000
+ $ 23 000
03.2026
50%
$ 278 300
+ $ 48 300
12.2026
Completed
$ 306 130
+ $ 76 130
Total return:
+ $ 76 130
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 2 000
The total price is $ 230 000, split into 2 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 55 500 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2026
$ 55 500
2
12.2026
$ 172 500
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
ANTA Ramada Encore Pandawa Hills is located in the south of Bali, in the prestigious Bukit district, just 3 minutes drive from Pandawa Beach and 15 minutes walk to the ocean. The complex is surrounded by picturesque beaches such as Melasti, Green Bowl and Padang Padang, and is also close to golf clubs and luxury hotels including The Ritz-Carlton and The Apurva Kempinski. Ngurah Rai International Airport — 33 minutes by car. A helipad is located 5 minutes from the complex, providing quick access to any point on the island.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
