2 beds
2 floors
115 sqm
Townhouse with an area of 115 sq. m located on a plot of 90 sq. m and includes 2 bedrooms and 3 bathrooms. The layout is spread over two floors, with living spaces placed on the first level and both bedrooms on the second floor. Each bedroom has access to its own bathroom, which provides more convenient use of space and increases privacy for residents. The property has its own swimming pool and Berawa Beach is just 2 minutes away, providing quick access to the coast and infrastructure of the area.
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. A guarantee of 15% yield is provided.
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 40%. This payment scheme allows for more flexible distribution of capital and a reduction in the amount of equity required at the stage of purchasing real estate.
Villa purchase savings
$ 300 000
price from developer
$ 2 000
deposit
$ 148 000
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
+ $ 30 750
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 330 750 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 30 750
$ 300 000
Construction Start
$ 330 750
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 61 200
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 100 per month (≈ +$ 61 200 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 5 100
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 080 per month (≈ +$ 48 960 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 4 080
Monthly income
6.1 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
$ 300 000
09.2026
Interior works
$ 315 000
+ $ 15 000
12.2026
Completed
$ 330 750
+ $ 30 750
Total return:
+ $ 30 750
* 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 $ 300 000, split into 3 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 148 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 148 000
2
09.2026
$ 75 000
3
12.2026
$ 75 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Swoi Berawa Townhouse 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
