1 beds
3 floor
42.3 sqm
Apartment with an area of 42.3 sq. m located on the 3rd floor and include 1 bedroom and 1 bathroom. With such footage, the bedroom is allocated to a separate room, which allows you to functionally divide the space and provide greater privacy compared to the studio format. The property is just 2 minutes' drive from Berawa Beach, giving the buyer quick access to one of the area's most sought-after coastal locations.
Furniture and equipment are fully included in the price of the property, which allows you to buy real estate without additional investments in equipment. The construction uses wear-resistant materials including aluminum and steel, and the construction quality is guaranteed for 30 years. This approach helps maintain the operational characteristics of the facility and helps reduce potential maintenance costs in the long term.
The property will be of interest to buyers who are interested in receiving rental income. The purchase is subject to an installment plan with a down payment of 50%, and up to 30% of the cost can be repaid after completion of construction using rental income. This payment scheme allows for a more flexible distribution of capital and a reduction in the amount of own funds required at the stage of purchasing real estate.
.
Apartment purchase savings
$ 125 000
price from developer
$ 2 000
deposit
$ 60 500
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
+ $ 12 812
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 137 812 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 12 812
$ 125 000
Construction Start
$ 137 812
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 750
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 479 per month (≈ +$ 29 750 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 2 479
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 983 per month (≈ +$ 23 800 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 1 983
Monthly income
5.3 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
$ 125 000
09.2026
Interior works
$ 131 250
+ $ 6 250
12.2026
Completed
$ 137 812
+ $ 12 812
Total return:
+ $ 12 812
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 000
The total price is $ 125 000, split into 3 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 60 500 (48% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 60 500
2
09.2026
$ 31 250
3
12.2026
$ 31 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Swoi Berawa is located just 2 minutes' drive from Berawa Beach, allowing you to quickly reach the coast and use all the beach infrastructure. Ngurah Rai International Airport is about an hour away and Wellness Academy is about 8 minutes' drive away. This location provides convenient access to both everyday infrastructure and the main points of attraction of the island.
Popular cafes, restaurants and entertainment venues are within walking distance of the complex, including Crate Cafe, Milk & Madu, Riviera Bistro, Atlas Beach Club, FINNS Beach Club and Vault Night Club.
Source: Exclusive 3D Aerial Photography of the «Berawa» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
