1 beds
2 floor
42.3 sqm
APARTMENT PURCHASE SAVINGS
$ 165 000
price from developer
$ 2 000
deposit
$ 80 500
down payment
3 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
+ $ 16 912
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 181 912 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 16 912
$ 165 000
Construction Start
$ 181 912
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 35 805
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 984 per month (≈ +$ 35 805 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 2 984
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 387 per month (≈ +$ 28 644 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 2 387
Monthly income
5.8 years
Payback period
Installment plan in USD
Payments: 3, deposit: 2 000
The total price is $ 165 000, split into 3 payments through Q1 2026. The deposit is $ 2 000. The first installment is $ 80 500 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
11.2025
$ 80 500
2
01.2026
$ 41 250
3
02.2026
$ 41 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 165 000
12.2025
Interior works
$ 173 250
+ $ 8 250
06.2026
Completed
$ 181 912
+ $ 16 912
Итоговый доход:
+ $ 16 912
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex is located in the very center of Berawa— a prestigious area of Bali, where key business and tourist points of the island are concentrated. Just 3 minutes walk to Berawa Beach, famous for its ideal conditions for surfing and walking by the ocean. In the immediate vicinity are located three leading beach clubs in Bali — Finns, Atlas and Morabito, creating high demand for rent and location status. Thanks to convenient transport accessibility, Seminyak, the airport and business areas can be reached in just a few minutes.
Other units in this complex
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726