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. Smart home functions
Modern technologies make housing management convenient and energy efficient. All systems work automatically, creating maximum comfort.
APARTMENT PURCHASE SAVINGS
$ 145 000
price from developer
$ 72 500
deposit
$ 72 500
down payment
1 payment
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
+ $ 14 862
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 159 862 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 14 862
$ 145 000
Construction Start
$ 159 862
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 43 935
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 661 per month (≈ +$ 43 935 per year). Yield ~30.3%, estimated payback period — 3.3 years.
30.3 %
Annual ROI (%)
+ $ 3 661
Monthly income
3.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 929 per month (≈ +$ 35 148 per year). Yield ~24.2%, estimated payback period — 4.1 years.
24.2 %
Annual ROI (%)
+ $ 2 929
Monthly income
4.1 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
$ 145 000
12.2025
Interior works
$ 152 250
+ $ 7 250
06.2026
Completed
$ 159 862
+ $ 14 862
Итоговый доход:
+ $ 14 862
* 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