2 beds
1 floor
119.2 sqm
The 119.21 m² apartment is located on the ground floor and includes 2 bedrooms, 2 bathrooms and a spacious open-plan kitchen-living room that makes the space more free and functional. The main advantage of the property is the large terrace with direct access to the pool — it is convenient to relax, spend time with family or work in the fresh air, and the view of the terrace and green garden adds a feeling of privacy and harmony. This layout will be an excellent solution for a buyer considering a family apartment. The complex is located in the heart of Bukit Peninsula, with convenient access to the island's beaches, including Melasti Beach — and is just about 13 minutes away by car.
The apartments are delivered with furniture, appliances, as well as included decor and textiles, so the purchase does not require additional investment before launching the rental. Owners have access to the developed infrastructure of the complex, focused on sports and an active lifestyle: a key feature — a treadmill that runs throughout the territory and forms a single space for training, complemented by fitness areas, a swimming pool, a spa and their own surf school. This format creates a full-fledged environment for daily activity and relaxation, and also enhances the attractiveness of the property for a wide audience of tenants — from tourists to guests choosing long-term accommodation with an emphasis on active lifestyle, while coworking space and public spaces complement the comfort of living.
The complex is equipped with its own water well and electricity generation system, which reduces dependence on external resources and operational risks. Land tax of 10% is not included in the price. Flexible installment plans make the purchase more affordable and the property itself — attractive to buyers focused on stable income and rising property values in a promising location.
Apartment purchase savings
$ 382 505
price from developer
$ 5 000
deposit
$ 186 300
down payment
5 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
+ $ 152 065
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 534 570 (see the price growth chart), which will provide you with a 39.76% profit amounting to about $ 152 065
$ 382 505
Construction Start
$ 534 570
Construction Completion
39.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 73 441
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 120 per month (≈ +$ 73 441 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 6 120
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 896 per month (≈ +$ 58 753 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 4 896
Monthly income
6.5 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 382 505
06.2026
Foundation
$ 420 756
+ $ 38 251
12.2026
50%
$ 441 794
+ $ 59 289
05.2027
Interior works
$ 485 973
+ $ 103 468
06.2027
Completed
$ 534 570
+ $ 152 065
Total return:
+ $ 1 52 065
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 000
The total price is $ 382 505, split into 5 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 186 300 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 186 300
2
08.2026
$ 47 800
3
11.2026
$ 47 800
4
02.2027
$ 47 800
5
06.2027
$ 47 800
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the very center of the Bukit — peninsula in the southern part of the island of Bali. The area is considered one of the most prestigious and picturesque on the island, with Bukit known as the world's surfing mecca, a concentration of the best beach clubs, luxury resorts and expensive hotels. Due to its convenient location, the road to Ngurah Rai International Airport takes about 14 km, providing a quick and comfortable transfer.
The complex is located in close proximity to the most famous beaches in southern Bali. Melasti Beach can be reached in just 13 minutes, Pandawa Beach — in 16 minutes and Nusa Dua Beach — in about 23 minutes. One of the symbols of the area — Uluwatu Temple complex — is located just 20 minutes away.
Just 500 meters from the complex is the island's largest cultural park — Garuda Wisnu Kencana Cultural Park, famous for its monumental statue of the god Vishnu and the sacred mineral spring Parahyangan Somaka Giri. For surfers, popular spots are nearby: Green Bowl Beach (9 minutes) and Dreamland Beach
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora