Thoughtful ergonomic layout
Spacious 38 m² with zoned space: bedroom, living room, kitchen, bathroom. Each meter is used efficiently — ideal for living, renting or vacationing. Smart home functions
Modern technologies make housing management convenient and energy efficient. All systems work automatically, creating maximum comfort. Full readiness for occupancy and rental
The apartments are sold with furniture, a built-in kitchen, premium plumbing and air conditioning — move in and live or rent from day one.
APARTMENT PURCHASE SAVINGS
$ 135 000
price from developer
$ 2 000
deposit
$ 65 500
down payment
7 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
+ $ 13 838
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 148 838 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 13 838
$ 135 000
Construction Start
$ 148 838
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 610
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 218 per month (≈ +$ 38 610 per year). Yield ~28.6%, estimated payback period — 3.5 years.
28.6 %
Annual ROI (%)
+ $ 3 218
Monthly income
3.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 574 per month (≈ +$ 30 888 per year). Yield ~22.9%, estimated payback period — 4.4 years.
22.9 %
Annual ROI (%)
+ $ 2 574
Monthly income
4.4 years
Payback period
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 2
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
$ 135 000
12.2025
Interior works
$ 141 750
+ $ 6 750
06.2026
Completed
$ 148 838
+ $ 13 838
Итоговый доход:
+ $ 13 838
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the very center of Berawa— a prestigious area of Bali, where key business and tourist points of the island are concentrated. Just 3 minutes walk to Berawa Beach, famous for its ideal conditions for surfing and walking by the ocean. In the immediate vicinity are located three leading beach clubs in Bali — Finns, Atlas and Morabito, creating high demand for rent and location status. Thanks to convenient transport accessibility, Seminyak, the airport and business areas can be reached in just a few minutes.
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