pandawa hills

From 90 000$

Apartments with a unique natural landscape on the oceanfront

apartments
36
Projected ROI
17,8%

Price valid until September 1

pandawa hills

An apartment complex located near the most beautiful beaches of Bukit, featuring an incredible unique natural landscape with views of the ocean and jungle.

Within walking distance are Bali's top chain hotels: Hilton and Kempinski, as well as restaurants and bars, shops, fitness clubs, and a surf school.

Pandawa Hills - for those who value tranquility and comfort.

apartments
36
minutes to the most beautiful beaches of Bukit
2
self-managed company
rooftop with a bar and ocean view
ROOFTOP
Open space of 400 m² on the rooftop of the apartments
Pool with a panoramic view
Snack and refreshment bar
Outdoor cinema
COMPLEX MASTER PLAN
If you're on the island, we would be happy to give you a tour of the property!
Living area
+ balcony
36,7 m²
apartments
from 90 000$
Projected ROI
Апартаменты
1 560$
112 320$
224 640$
585 000$
156$
9 360$
18 720$
46 800$
312$
18 720$
37 440$
93 600$
Expenses
Property management company
Rental income
Month
1 year
25 years
5 years
10 years
(Staff, utilities, renovations)
(20% of revenue)
Renovation
Total expenses
Investor's net profit
1 872$
18 720$
3 744$
5 000$
10 000$
30 000$
468$
33 080$
71 160$
185 400$
5 616$
1 092$
79 240$
153 480$
399 600$
13 104$
-
-
Passive income per year
Passive income over 25 years
ROI considering the sale of the property after 5 years
ROI considering the sale of the property after 10 years
13 104 $
14,6%
14,6%
399 600 $
444%
17,8%
222 340 $
147%
29,4%
ROI | per year
ROI
296 580 $
329,5%
33%
Daily rental rate
ROI from daily rental
Property value appreciation after completion of construction
Property appreciation over 5 years, including a 50% increase in land value
Increase in property value due to rental income reports from the management company
Total net profit from selling the property
40%
126 000$
36 000$
9%
134 100$
8 100$
10%
143 100$
9 000$
Net profit
Gain
Final cost
59%
143 100$
53 100$
ROI from unit sale
Unit cost
Average daily rental rate
65 $
Management company expenses
20%
Average rental rate increase over 5 years
10%
Occupancy rate
80%
90 000 $
What is included
in the cost?

Comprehensive legal support

Development of a business plan for managing the property after completion

Design and development of design projects

Interior finishing and furnishing

Construction and technical oversight of the project

Selection and reservation of the property
Preparation
Due diligence: checking documents for compliance with land use regulations and restrictions on sale
Signing the land lease agreement
01
02
03
Payment of the initial deposit of 30%
Interest-free installment plan until the completion of construction
Delivery of the object
04
05
06
07
08
Мanagement
of your property
Payment of profits
How does the purchasing process work?
Our other projects