The 44 m² apartment is designed as a one-stop solution for rent or personal accommodation. The space is zoned to a bedroom-living room, kitchen and full bathroom, making the format attractive for long stays or short-term rentals. Thanks to the panoramic windows and the lack of buildings in front of the building, each apartment offers direct views of tropical nature and sunrises.
All apartments are delivered fully furnished and equipped using the turnkey — system and can be rented out immediately after purchase. Natural materials in finishing and built-in equipment provide premium perception and reduce the cost of initial arrangement.
APARTMENT PURCHASE SAVINGS
$ 104 000
price from developer
$ 1 500
deposit
$ 29 700
down payment
8 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
+ $ 28 432
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 132 432 (see the price growth chart), which will provide you with a 27.34% profit amounting to about $ 28 432
$ 104 000
Construction Start
$ 132 432
Construction Completion
27.34 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 21 216
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 768 per month (≈ +$ 21 216 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 1 768
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 414 per month (≈ +$ 16 973 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 1 414
Monthly income
6.1 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 8, deposit: 1 500
The total price is $ 104 000, split into 8 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 29 700 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
12.2025
$ 29 700
2
02.2026
$ 10 400
3
05.2026
$ 10 400
4
08.2026
$ 10 400
5
10.2026
$ 10 400
6
01.2027
$ 10 400
7
04.2027
$ 10 400
8
06.2027
$ 10 400
* 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
$ 104 000
12.2025
1st floor
$ 109 200
+ $ 5 200
07.2026
50%
$ 120 120
+ $ 16 120
12.2026
Interior works
$ 126 126
+ $ 22 126
07.2027
Completed
$ 132 432
+ $ 28 432
Итоговый доход:
+ $ 28 432
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Green Dragon complex is located in one of the most investment-attractive areas of Bali — just 10 minutes from the center of Ubud. It is the heart of the cultural and spiritual life of the island, where temples, yoga centers, art galleries, retreats, restaurants with signature cuisine and natural attractions are concentrated.
«Golden Route» passes through the location — tourist flow here exceeds 3,000 people per day, and rental demand is 10% higher than in the very center of Ubud (according to Booking.com). At the same time, Green Dragon offers a unique combination: privacy surrounded by jungles and waterfalls — and quick accessibility of all infrastructure. This creates not only high occupancy, but also a stable increase in the cost of objects.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved