Two-level townhouses with two bedrooms and a private swimming pool and terrace combine European finishing standards and modern architectural solutions. Careful ventilation and natural lighting create a comfortable microclimate without unnecessary energy costs, and the use of durable materials — aluminum, steel and stone — ensures safety and minimal maintenance costs.
Objects are transferred fully furnished and equipped with equipment, which allows you to start renting out immediately after receiving the keys. Leeshold 30+30 years guarantees long-term protection of investor rights, and experienced management company takes over the entire rental and maintenance process. Thanks to the high demand for housing in Berawa and the premium level of construction, such townhouses provide stable passive income and increased capitalization in one of the most dynamic areas of Bali.
VILLA PURCHASE SAVINGS
$ 300 000
price from developer
$ 2 000
deposit
$ 148 000
down payment
3 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
+ $ 30 750
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 330 750 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 30 750
$ 300 000
Construction Start
$ 330 750
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 83 400
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 950 per month (≈ +$ 83 400 per year). Yield ~27.8%, estimated payback period — 3.6 years.
27.8 %
Annual ROI (%)
+ $ 6 950
Monthly income
3.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 560 per month (≈ +$ 66 720 per year). Yield ~22.2%, estimated payback period — 4.5 years.
22.2 %
Annual ROI (%)
+ $ 5 560
Monthly income
4.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 2 000
The total price is $ 300 000, split into 3 payments through Q2 2026. The deposit is $ 2 000. The first installment is $ 148 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 148 000
2
03.2026
$ 75 000
3
06.2026
$ 75 000
* 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: 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
$ 300 000
12.2025
Interior works
$ 315 000
+ $ 15 000
06.2026
Completed
$ 330 750
+ $ 30 750
Итоговый доход:
+ $ 30 750
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located in the heart of Berawa, one of the most prestigious areas of Bali with developed business and tourism infrastructure. Just 3 minutes walk to Berawa Beach, popular among surfers and vacationers. Within walking distance — are three of the island's top beach clubs: Finns, Atlas and Morabito, as well as dozens of restaurants, bars and nightlife venues. The convenient logistics location allows you to quickly reach Seminyak, the airport and the central points of the island.
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