$ 450 450
price from developer
$ 2 000
deposit
$ 133 100
down payment
6 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
+ $ 46 171
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 496 621 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 46 171
$ 450 450
Construction Start
$ 496 621
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 53 604
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 467 per month (≈ +$ 53 604 per year). Yield ~11.9%, estimated payback period — 8.4 years.
11.9 %
Annual ROI (%)
+ $ 4 467
Monthly income
8.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 574 per month (≈ +$ 42 883 per year). Yield ~9.5%, estimated payback period — 10.5 years.
9.5 %
Annual ROI (%)
+ $ 3 574
Monthly income
10.5 years
Payback period
The total price is $ 450 450, split into 6 payments through Q4 2026. The deposit is $ 2 000. The first installment is $ 133 100 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2025
$ 133 100
2
01.2026
$ 63 070
3
03.2026
$ 63 070
4
06.2026
$ 63 070
5
09.2026
$ 63 070
6
12.2026
$ 63 070
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 450 450
12.2025
50%
$ 472 972
+ $ 22 522
12.2026
Completed
$ 496 621
+ $ 46 171
Итоговый доход:
+ $ 46 171
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Uluwatu Apartments is located in an exceptional location — in the heart of Uluwatu, on the southwest coast of Bali, just a two-minute walk from the famous Uluwatu Beach, famous for its picturesque cliffs, first-class surf spots and the atmosphere of a secluded tropical paradise.
The area is developing rapidly, becoming a center of attraction for tourists and expats from all over the world. Here you will find: • fashionable cafes and restaurants with cuisines from around the world (Suka Espresso, District 6, Camden, La Baracca) • premium spas and fitness centers (Spring Spa, Uluwatu Fitness, The Istana) • designer boutiques and yoga studios • legendary places for sunsets and evening cocktails (Single Fin, Ulu Cliffhouse)
Due to the lack of large hotels nearby, the demand for quality private real estate here is consistently high — this is an ideal location for both personal recreation and investment rentals.
Living here — means waking up to the sound of the waves every day, enjoying walks through tropical gardens and being in the center of Bali's most atmospheric and stylish area.