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
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.
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
Итоговый доход:
+ $ 17 446
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Melasti Beach — one of the most picturesque in Bali — is just 1 minute walk from the complex. White Rock Beach Club and Karma Beach can be reached in 1 minute, Palmilla and Tropical Temptation — in 3 minutes. Within 10 minutes — Best Uluwatu Restaurants & Lounge Bars. Ngurah Rai International Airport is a 35-minute drive away. The Bukit area is famous for its privacy, panoramic views and elite infrastructure. There are golf clubs, boutiques, attractions and viewpoints nearby.
Other units in this complex
Studio
4 floor
31 sqm
Studio
4 floor
36 sqm
1 beds
2 floor
64 sqm
1 beds
5 floor
64 sqm
Studio
2 floor
44 sqm
1 beds
5 floor
44 sqm
1 beds
3 floor
54 sqm
1 beds
4 floor
49 sqm
1 beds
3 floor
57 sqm
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