1 beds
1 floors
51 sqm
Villa with an area of 51 m² — format 1 bedroom + 1 bathroom with a kitchen combined with a living room, which makes the layout liquid for rent in the short- and mid-term segment. Full furnishings and appliances are included in the price — the facility is ready to launch without additional investments or downtime. The leasehold ownership format lowers the entry threshold, and a guaranteed return of 6% for 3 years fixes the projected cash flow at the start.
Location — 10 minutes walk to the ocean; it is the closest residential residence in the area to the ocean, which enhances the competitive advantage of the rent. The spacious area with a swimming pool, a large amount of greenery and the format of an individual villa provide privacy — a factor that increases the average rental bill and occupancy rate.
Natural materials are used in construction, guarantees are provided for finishing and load-bearing structures — reduction of operational risks for the owner. Installment plans are available with a down payment of 25%, which allows you to distribute capital and increase the return on invested funds. The proximity to the ocean and the limited supply of villas in this location create the potential for an increase in the cost of the property.
Villa purchase savings
$ 175 000
price from developer
$ 2 000
deposit
$ 41 800
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
+ $ 58 985
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 233 985 (see the price growth chart), which will provide you with a 33.71% profit amounting to about $ 58 985
$ 175 000
Construction Start
$ 233 985
Construction Completion
33.71 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 36 400
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 033 per month (≈ +$ 36 400 per year). Yield ~20.8%, estimated payback period — 4.8 years.
20.8 %
Annual ROI (%)
+ $ 3 033
Monthly income
4.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 427 per month (≈ +$ 29 120 per year). Yield ~16.6%, estimated payback period — 6 years.
16.6 %
Annual ROI (%)
+ $ 2 427
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
+ $ 8 750
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 43 800. By the time of the second payment (november 11), the property price will be $ 183 750. You exit the deal and assign your ownership rights, yielding a 20% profit of $ 8 750
$ 2 000
Deposit
$ 41 800
First Installment
20 %
Profit, %
Price growth by completition in USD
Construction stages: 5
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
$ 175 000
10.2026
Foundation
$ 183 750
+ $ 8 750
04.2027
3rd floor
$ 202 125
+ $ 27 125
09.2027
Frame
$ 212 231
+ $ 37 231
01.2028
Interior works
$ 222 843
+ $ 47 843
09.2028
Completed
$ 233 985
+ $ 58 985
Total return:
+ $ 58 985
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 175 000, split into 5 payments through Q3 2028. The deposit is $ 2 000. The first installment is $ 41 800 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
04.2026
$ 41 800
2
11.2026
$ 32 800
3
06.2027
$ 32 800
4
01.2028
$ 32 800
5
09.2028
$ 32 800
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located in the area Nusa Dua — one of the most stable and infrastructurally developed locations on the island. Sawangan Beach — 2 minutes, Geger Beach — 5 minutes, Nusa Dua Beach — 8 minutes. It is the closest residential residence in the area to the ocean, creating a limited supply and increasing the competitive advantage of rentals. A 5 km long promenade runs along the coast, which further increases tourist attractiveness and stability of demand.
Within a short trip — key infrastructure: Bali Collection shopping center (10 minutes), Bali National Golf Club (8 minutes), Soverdi school (15 minutes) and international airport (25 minutes). Such transport accessibility and environment maintain the liquidity of the property both in short-term rental and in the format of long-term accommodation.
Source: Exclusive 3D Aerial Photography of the «Nusa Dua» 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