How Your Return Is Built
Entry advantage locked in at today's pricing
Rental income averaging 12.9% per year.
Capital appreciation at 6% per year from opening.
Returns by Residence Type
Studio
5 Year Rental Yield
$177K
IDR 2.99B
12.9% avg/yr
5 Year Capital Growth
$207K
IDR 3.50B
6%/yr market + entry advantage
5 Year Total Return
$384K
IDR 6.49B
140%
IDR4,642,852,500
(ref only)USD$274,725
One Bedroom
5 Year Rental Yield
$266K
IDR 4.50B
12.9% avg/yr
5 Year Capital Growth
$311K
IDR 5.26B
6%/yr market + entry advantage
5 Year Total Return
$576K
IDR 9.73B
140%
IDR6,964,287,200
(ref only)USD$412,088
Two Bedroom
5 Year Rental Yield
$381K
IDR 6.44B
12.9% avg/yr
5 Year Capital Growth
$445K
IDR 7.52B
6%/yr market + entry advantage
5 Year Total Return
$826K
IDR 13.96B
140%
IDR9,982,137,100
(ref only)USD$590,659
How It Works
How You Earn
Pooled revenue model
Every unit contributes to and earns from a shared revenue pool. This means your income reflects the performance of the entire resort, not the luck of which guest books which room on which night.
Bigger unit, bigger share
Your income share reflects your unit type, with larger units receiving a larger proportion of the pool.
70/30 in your favour
Owners receive 70% of net income. The operator retains 30% to cover hotel operations, staffing, and management.
Structural Advantage
80-Year Lease
Most Bali developments offer 25 to 30 year leases with uncertain extensions. 80 years removes the ambiguity, protects your capital appreciation long-term, and allows inheritance transfer.
Typical Bali development
25-30 years
Body Factory Uluwatu
80 years
Protected Value
Appreciation compounds over decades, not truncated by lease expiry
Resale Ready
Explicit resale rights built into the lease structure
Inheritance
Transfer to family. Multi-generational asset protection.
Transparency
You See Everything
No black boxes. Every dollar tracked, every quarter reported, every year audited.
Real-time dashboard
Occupancy, revenue, distributions
Quarterly statements
Detailed income and expense reporting
Annual independent audit
Third-party financial verification
Illustrative
Common Questions
There's a deeper model behind these numbers. Just ask.