The apartments are fully furnished and equipped with equipment from European premium brands, which provides comfort and high aesthetic value. The ability to remotely control lighting, climate control and safety via smartphone or voice commands, which adds convenience and safety (lighting, motorized curtains, climate control, Apple Siri speaker). Floor-to-ceiling panoramic windows fill rooms with natural light. They offer views of the ocean or Mount Agung. For home safety there are: smart lock, sensors for presence, door opening, air conditioning, water leakage and smoke. To prevent mold, the apartments are equipped with the following elements: air conditioning sensors and an air purification and ionization system. The complex contains mechanical and fine filters. Water from the tap goes through a special filtration system
$ 113 500
price from developer
$ 5 000
deposit
$ 51 800
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
+ $ 11 634
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 125 134 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 11 634
$ 113 500
Construction Start
$ 125 134
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 764
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 147 per month (≈ +$ 25 764 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 2 147
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 718 per month (≈ +$ 20 612 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 1 718
Monthly income
5.5 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
$ 113 500
06.2025
Frame
$ 119 175
+ $ 5 675
09.2025
Completed (+5%)
$ 125 134
+ $ 11 634
Итоговый доход:
+ $ 11 634
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.