1 beds
1 floor
46.7 sqm
Complete equipment with furniture and appliances. Fixed 8% yield guarantee for 3 years. Leashold for 32 years, renewable for 30 years. The concept of Japanese hospitality is based on the sincere desire to make a guest happy. The management company is a global leader in the hospitality industry. 10 years warranty for supporting structures and pool bowls
Apartment purchase savings
$ 168 982
price from developer
$ 2 000
deposit
$ 40 200
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
+ $ 46 198
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 215 180 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 46 198
$ 168 982
Construction Start
$ 215 180
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 33 120
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 760 per month (≈ +$ 33 120 per year). Yield ~19.6%, estimated payback period — 5.1 years.
19.6 %
Annual ROI (%)
+ $ 2 760
Monthly income
5.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 208 per month (≈ +$ 26 496 per year). Yield ~15.7%, estimated payback period — 6.4 years.
15.7 %
Annual ROI (%)
+ $ 2 208
Monthly income
6.4 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
$ 168 982
08.2026
50%
$ 185 880
+ $ 16 898
11.2026
Frame
$ 195 174
+ $ 26 192
01.2027
Interior works
$ 204 933
+ $ 35 951
09.2027
Completed
$ 215 180
+ $ 46 198
Total return:
+ $ 46 198
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 7, deposit: 2 000
The total price is $ 168 982, split into 7 payments through Q3 2027. The deposit is $ 2 000. The first installment is $ 40 200 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
05.2026
$ 40 200
2
08.2026
$ 21 130
3
10.2026
$ 21 130
4
01.2027
$ 21 130
5
04.2027
$ 21 130
6
06.2027
$ 21 130
7
09.2027
$ 21 130
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Satori Resort is located in the upscale Nusa Dua district of Bali. Sawangan Beach — just 9 minutes walk, Nusa Dua Beach — about 5 minutes by car. Ngurah Rai International Airport — is approximately a 30-minute drive away, and metro development is planned in the future, which will further improve transport accessibility.
Near the complex there are key infrastructure and recreation facilities: Bali International Convention Center (10 minutes), Bali National Golf Club (5 minutes), Heavenly Spa by Westin (10 minutes), as well as the natural attraction Waterblow Nusa Dua (13 minutes). Popular restaurants including Nusa Restaurant, Bai Yun, Koral, Table8 and Canna Bali are within a 2–14 minute drive.
Additional convenience is provided by shuttle service to Bali Collection — one of the main shopping and gastronomic centers in the area.
Source: Exclusive 3D Aerial Photography of the «Nusa Dua» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
