Apartments with a unique natural landscape on the oceanfront
apartments
36
Projected ROI
17,8%
villas
22
pandawa hills Apartments
Price valid until September 1
FROM 90 000$
FROM 1,4 bln IDR
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
Living area
+ balcony
+ balcony
36,7 m²
apartments
FROM 1,4 bln IDR
FROM 90 000$
Projected ROI
24 MLN IDR
1,7 BLN IDR
3,5 BLN IDR
9 BLN IDR
2,4 MLN IDR
144 MLN IDR
288 MLN IDR
720 MLN IDR
4,8 MLN IDR
288 MLN IDR
576 MLN IDR
1,4 BLN IDR
29 MLN IDR
288 MLN IDR
58 MLN IDR
77 MLN IDR
154 MLN IDR
462 MLN IDR
7,2 MLN IDR
509 MLN IDR
1,1 BLN IDR
2,9 BLN IDR
86 MLN IDR
17 MLN IDR
1,2 BLN IDR
2,4 BLN IDR
6,1 BLN IDR
202 MLN IDR
-
-
202 MLN IDR
14,6%
14,6%
6,1 BLN IDR
444%
17,8%
3,4 BLN IDR
147%
29,4%
4,6 BLN IDR
329,5%
33%
40%
1,9 BLN IDR
554 MLN IDR
9%
2 BLN IDR
125 MLN IDR
10%
2,2 BLN IDR
139 MLN IDR
59%
2,2 BLN IDR
817 MLN IDR
1 MLN IDR
20%
10%
80%
1,4 BLN IDR
1 560$
112 320$
224 640$
585 000$
156$
9 360$
18 720$
46 800$
312$
18 720$
37 440$
93 600$
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$
13 104 $
399 600 $
222 340 $
296 580 $
126 000$
36 000$
134 100$
8 100$
143 100$
9 000$
143 100$
53 100$
65 $
90 000 $
Apartments
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
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
ROI | per year
ROI
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
Net profit
Gain
Final cost
ROI from unit sale
Unit cost
Average daily rental rate
Management company expenses
Average rental rate increase over 5 years
Occupancy rate
What is included
in the cost?
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
of your property
Payment of profits
How does the purchasing process work?
Our other projects
