The two-storey villa of 153 m² in the Ecolit Pandawa Residence complex stands out with its spacious layout and panoramic roof terrace (81 m²) overlooking the ocean. The living room with kitchen opens to the pool, the bedrooms are located around the perimeter of the house, creating a feeling of privacy and personal space. The rooftop terrace has a relaxation area with a green garden — ideal place for dinners, meditations or sunset meetings.
The villa is available with furniture, appliances and decor, ready for accommodation or rent without additional investment. The design is made to earthquake-resistant standards of up to 9 points with waterproofing of the foundation, which guarantees reliability and durability.
Residents use the entire infrastructure of the complex: restaurants, gym, cinema, spa, yoga room, shops and the first artificial surf wave in Southeast Asia, Pandawa River Surf, which ensures stable rental demand. Owners are provided with interest-free installments, a discount of up to 5% upon full payment and the opportunity to obtain a residence permit KITAS. The freehold format 25 + 25 years provides a long-term and transparent ownership scheme.
$ 475 000
price from developer
$ 5 000
deposit
$ 185 000
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
+ $ 73 625
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 548 625 (see the price growth chart), which will provide you with a 15.5% profit amounting to about $ 73 625
$ 475 000
Construction Start
$ 548 625
Construction Completion
15.5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 96 900
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 075 per month (≈ +$ 96 900 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 8 075
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 460 per month (≈ +$ 77 520 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 6 460
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
$ 475 000
09.2025
Interior works
$ 498 750
+ $ 23 750
06.2026
Completed
$ 548 625
+ $ 73 625
Итоговый доход:
+ $ 73 625
* 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.