True Real Estate · Off-Plan · Waseh
Comparison of 11 Off-Plan Offers · Bali
Personal selection for Waseh. Which project is most effective over 5 / 10 / 15 years — adjusted for leasehold, location and delivery timeline. Projects #10–11 are below the 10% kill-rule and shown for reference only.
Offers · source pages
Assumptions · adjustable
Rental scenario
Pessimistic
Base
Optimistic
Leasehold in calculation
With extension
Without extension
Reset assumptions
Total investor return
Total per project — rental income plus resale profit — as % of invested capital and in USD. Across 5, 10 and 15-year horizons.
How it’s calculated ▾
Performance over time
Total Return
Capital Multiple
Avg Return/yr
Resale Price
Summary 5 / 10 / 15 years
Each offer · in detail
Contacts
Personal consultation
Anton Myronenko
Head of Sales · True Real Estate
Polina Shympf
Assistant Head of Sales
Methodology & disclaimers