2 beds
1 floors
131.6 sqm
The one-storey villa of 131.6 m² is located on a plot of 250.3 m² and is designed as a ready-made solution for living or renting out in the premium segment. A spacious living room, a kitchen in a separate niche and two bedrooms, each with its own full bathroom, provide comfortable accommodation for several adult couples or families with children. An additional third bathroom is comfortable for guests — this increases competitiveness for short-term rentals.
The villa is located on a private plot with a private swimming pool and an outdoor roof terrace (rooftop), which can be equipped as a relaxation area, yoga or BBQ. On the site there is a pond with carp — an element that emphasizes aesthetics and creates an atmosphere of calm. The lack of common walls with other properties increases the feeling of privacy — an important criterion for tenants and buyers in the premium segment. Proper zoning, privacy and architectural accents form a popular format with high resale value.
The property is 9 minutes from the ocean and is already managed by an international hotel company. The villa is fully furnished and ready to move in or rent out immediately after receiving the keys. Flexible financial conditions are provided for investors: interest-free installments, guaranteed profitability and registration under leasehold for 30 years with extension. This format provides stable profitability, legal security and flexibility in exit strategy. And thanks to its location as part of Nuanu City — an innovative city on the coast of Bali —, the facility has high potential for growth in value and liquidity during resale.
Villa purchase savings
$ 537 000
price from developer
10% • $ 53 700
Tinora discount
$ 483 300
amount due
$ 5 000
deposit
$ 140 000
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
+ $ 84 645
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 621 645 (see the price growth chart), which will provide you with a 28.63% profit amounting to about $ 84 645
$ 483 300
Construction Start
$ 621 645
Construction Completion
28.63 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 98 593
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 216 per month (≈ +$ 98 593 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 8 216
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 573 per month (≈ +$ 78 875 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 6 573
Monthly income
6.1 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 537 000
03.2026
Foundation
$ 563 850
+ $ 26 850
09.2026
Frame
$ 592 042
+ $ 55 042
03.2027
Completed
$ 621 644
+ $ 84 644
Total return:
+ $ 84 645
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 000
The total price is $ 483 300, split into 5 payments through Q1 2027. The deposit is $ 5 000. The first installment is $ 140 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
03.2026
$ 140 000
2
06.2026
$ 84 580
3
09.2026
$ 84 580
4
12.2026
$ 84 580
5
03.2027
$ 84 580
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located on the southwest coast of Bali, just a 9-minute walk from the ocean. This is an area of active development — the Nyani area in Tabanan district is already becoming a new center of attraction for investors and tourists.
The project is part of the Nuanu — large-scale cultural and environmental cluster with an area of 44 hectares with its own world-class infrastructure. There is already a light museum, an amphitheater, an alpaca farm, a 5 km long eco-trail, a wellness center, a school, a beach club and more than 20 restaurants on the territory. It is a place not only for living but also for capital growth — with a steady demand for rent, high tourist activity and limited supply in the primary market
Other units in this complex
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