The two-storey villa with an area of 129 m² in the Ecolit Pandawa Residence complex is distinguished by a thought-out layout and a high level of privacy: a spacious kitchen-living room with access to the pool, a barbecue area and three bedrooms with separate bathrooms create a comfortable space for families and guests who prefer to relax in their own home with full service. This format is especially in demand for long-term rentals: the combination of functionality, privacy and panoramic windows overlooking the ocean makes the villa attractive both for personal living and as an investment property with high profitability potential.
The villa is available with full furnishings, appliances and decor, which allows you to immediately start accommodation or rent without additional costs. The design is made to earthquake-resistant standards of up to 9 points with waterproofing and protection from soil movements — this guarantees durability and safety in the Bali climate.
Residents of the complex use resort-level infrastructure: restaurants, a gym, a cinema, a spa, a yoga room, playgrounds and the first artificial surf wave in Southeast Asia, River Surf Bali, which creates a stable tourist flow and increases rental profitability. Buyers are provided with interest-free installments and a discount of up to 5% upon full payment, as well as the opportunity to obtain a KITAS residence permit. The freehold 25 + 25 years format provides a long-term and legally transparent ownership scheme.
$ 338 000
price from developer
$ 5 000
deposit
$ 130 200
down payment
4 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 52 390
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 390 390 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 52 390
$ 338 000
Construction Start
$ 390 390
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 68 952
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 746 per month (≈ +$ 68 952 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 5 746
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 597 per month (≈ +$ 55 162 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 4 597
Monthly income
6.1 years
Payback period
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
$ 338 000
09.2025
Interior works
$ 354 900
+ $ 16 900
06.2026
Completed
$ 390 390
+ $ 52 390
Итоговый доход:
+ $ 52 390
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Pandawa Beach, one of the most beautiful in Bali, is just 5 minutes from the complex. The picturesque Melasti Beach is a 10-minute drive away. Bali Airport is located 25 minutes away. In the immediate vicinity there are restaurants, cafes, shops and sports clubs. Within walking distance — River Surf Bali artificial wave surf club. Nearby are the Hilton and Kempinski hotels, as well as beach clubs and high-end restaurants.