1 beds
2 floor
53.7 sqm
The apartment with an area of 53.71 m² is located on the second floor and includes 1 bedroom, 1 bathroom and a kitchen-living room with access to the balcony. The layout with a combined kitchen and living room increases usable space and makes the property more liquid for rent. Panoramic windows offer views of Garuda Wisnu Kencana Cultural Park, which creates additional value for tenants and increases the attractiveness of the property in a tourist location. To the ocean — about 7 minutes, which maintains stable demand for short-term rentals.
Apartments are transferred with furniture and appliances, so the investor does not need additional investments before launching the rental. Owners have access to the entire infrastructure of the complex, including public areas, services and a treadmill throughout the territory, which expands the audience of tenants — from tourists to guests focused on long-term accommodation.
The complex has its own water well and electricity generation system, which reduces dependence on external utility resources and operational risks. The ownership format is — leasehold, while flexible installments with a down payment of 50% are available, which allows the investor to distribute the financial burden and fix the property at the stage of growth in the value of real estate in the area.
Apartment purchase savings
$ 164 904
price from developer
$ 1 000
deposit
$ 81 500
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
+ $ 65 081
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 229 985 (see the price growth chart), which will provide you with a 39.47% profit amounting to about $ 65 081
$ 164 904
Construction Start
$ 229 985
Construction Completion
39.47 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 34 300
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 858 per month (≈ +$ 34 300 per year). Yield ~20.8%, estimated payback period — 4.8 years.
20.8 %
Annual ROI (%)
+ $ 2 858
Monthly income
4.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 287 per month (≈ +$ 27 440 per year). Yield ~16.6%, estimated payback period — 6 years.
16.6 %
Annual ROI (%)
+ $ 2 287
Monthly income
6 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 24 736
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 82 500. By the time of the second payment (july 07), the property price will be $ 189 640. You exit the deal and assign your ownership rights, yielding a 30% profit of $ 24 736
$ 1 000
Deposit
$ 81 500
First Installment
30 %
Profit, %
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
$ 164 904
06.2026
Foundation
$ 189 640
+ $ 24 736
12.2026
50%
$ 208 604
+ $ 43 700
05.2027
Interior works
$ 219 034
+ $ 54 130
06.2027
Completed
$ 229 986
+ $ 65 082
Total return:
+ $ 65 081
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 000
The total price is $ 164 904, split into 5 payments through Q2 2027. The deposit is $ 1 000. The first installment is $ 81 500 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
04.2026
$ 81 500
2
07.2026
$ 20 600
3
11.2026
$ 20 600
4
02.2027
$ 20 600
5
06.2027
$ 20 600
* 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 is just 7 minutes' drive away, Balangan Beach — is 12 minutes' drive away, and Nusa Dua Resort Area — is about 15 minutes' drive away. One of the symbols of the area — Uluwatu Temple complex — is located just a 17-minute drive 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
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726