1 beds
1 floor
50 sqm
Apartment with an area of 50 sq. m located on the ground floor and include one bedroom, one bathroom and a spacious living room combined with a kitchen. A private terrace with direct access to the communal pool increases the usable area of the property and has a positive effect on its liquidity. The property is located near several beaches, including the iconic Suluban surf spot, which can be reached on foot in just 10 minutes. This location maintains high demand for real estate and helps maintain its liquidity.
The apartments are part of a hotel complex with its own management company, and the owners have access to a guaranteed income with a gradual increase: 6% in the first year, 8% in the second and 10% in the third, which makes investments more predictable. Full furnishings «turnkey» are already included in the price, so buyer can avoid additional costs for arrangement after purchase.
The complex is surf-oriented and offers everything you need for this lifestyle: storage and repair of boards, specialized yoga for surfers and a spa area for recovery between rides. Additional reliability is provided by a guarantee for the structure for a period of 30 years and the opportunity to purchase the object in installments with a down payment of 50%, which is valid after completion of construction. Such apartments will be of interest to sports people who want to live independently in the complex or receive a stable rental income.
Apartment purchase savings
$ 167 000
price from developer
$ 3 000
deposit
$ 80 500
down payment
4 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
+ $ 8 450
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 175 450 (see the price growth chart), which will provide you with a 5.06% profit amounting to about $ 8 450
$ 167 000
Construction Start
$ 175 450
Construction Completion
5.06 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 32 732
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 728 per month (≈ +$ 32 732 per year). Yield ~19.6%, estimated payback period — 5.1 years.
19.6 %
Annual ROI (%)
+ $ 2 728
Monthly income
5.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 182 per month (≈ +$ 26 186 per year). Yield ~15.7%, estimated payback period — 6.4 years.
15.7 %
Annual ROI (%)
+ $ 2 182
Monthly income
6.4 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 167 000
08.2026
Interior works
$ 170 340
+ $ 3 340
11.2026
Completed
$ 175 450
+ $ 8 450
Total return:
+ $ 8 450
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 000
The total price is $ 167 000, split into 4 payments through Q1 2027. The deposit is $ 3 000. The first installment is $ 80 500 (48% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
07.2026
$ 80 500
2
09.2026
$ 27 830
3
12.2026
$ 27 830
4
02.2027
$ 27 830
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Surfside is located in Uluwatu district, close to the best beaches, surf spots, restaurants and beach clubs in Bali. All major points of attraction are just a few minutes away.
Suluban and Thomas Beach — 4 minutes drive, Padang Padang Beach, Uluwatu Temple and Ulu Cliffhouse — 5 minutes drive, Nyang Nyang Beach — 10 minutes drive. 360 Move Sports Centre and Mana Uluwatu Restaurant are 1 minute's drive away. Ngurah Rai International Airport — about 1 hour drive away.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
