1 beds
4 floor
35 sqm
Apartment purchase savings
$ 139 000
price from developer
$ 2 000
deposit
$ 39 700
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
+ $ 17 446
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 156 446 (see the price growth chart), which will provide you with a 12.55% profit amounting to about $ 17 446
$ 139 000
Construction Start
$ 156 446
Construction Completion
12.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 42 117
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 510 per month (≈ +$ 42 117 per year). Yield ~30.3%, estimated payback period — 3.3 years.
30.3 %
Annual ROI (%)
+ $ 3 510
Monthly income
3.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 808 per month (≈ +$ 33 694 per year). Yield ~24.2%, estimated payback period — 4.1 years.
24.2 %
Annual ROI (%)
+ $ 2 808
Monthly income
4.1 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
$ 139 000
10.2025
Foundation
$ 143 170
+ $ 4 170
12.2025
50%
$ 147 465
+ $ 8 465
09.2026
Facade
$ 151 889
+ $ 12 889
06.2027
Completed
$ 156 446
+ $ 17 446
Total return:
+ $ 17 446
* 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 $ 139 000, split into 7 payments through Q2 2027. The deposit is $ 2 000. The first installment is $ 39 700 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2025
$ 39 700
2
12.2025
$ 16 220
3
03.2026
$ 16 220
4
07.2026
$ 16 220
5
10.2026
$ 16 220
6
02.2027
$ 16 220
7
05.2027
$ 16 220
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Amani Melasti is located in one of the most picturesque areas of Bali, just 250 meters from Melasti Beach — one of the best beaches on the island with crystal clear water and snow-white sand. For maximum comfort, there is also a shuttle that will take you to the coast in just a minute. This is an ideal place for those who value proximity to the ocean and a secluded atmosphere.
In the immediate vicinity of the complex there are popular beach clubs: Tropical Temptation Beach Club and Palmilla Bali Beach Club (only 3 minutes), as well as White Rock Beach Club and Karma Beach (approximately 1 minute). The city's infrastructure is developed around: there are restaurants, shops and the main attractions of the area nearby. The convenient location allows you to quickly reach the airport, making Amani Melasti an excellent choice for both leisure and investment.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
