2 beds
1 floors
131.6 sqm
One-storey villa with an area 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 convenient 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 located 9 minutes from the ocean and is already managed by an international hotel company. The villa is fully furnished and ready for occupancy or delivery immediately after receiving the keys. Flexible financial conditions are provided for investors: interest-free installments, the possibility of joint purchase with the developer on a 50/50 model and registration on 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.
$ 537 000
price from developer
$ 5 000
deposit
$ 156 100
down payment
3 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 55 042
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 592 042 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 55 042
$ 537 000
Construction Start
$ 592 042
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 109 548
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 129 per month (≈ +$ 109 548 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 9 129
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 303 per month (≈ +$ 87 638 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 7 303
Monthly income
6.1 years
Payback period
The total price is $ 537 000, split into 3 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 156 100 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
12.2025
$ 156 100
2
02.2026
$ 187 950
3
05.2026
$ 187 950
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
09.2025
50%
$ 563 850
+ $ 26 850
05.2026
Completed
$ 592 042
+ $ 55 042
Итоговый доход:
+ $ 55 042
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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 Nuanu — a 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 steady rental demand, high tourist activity and limited supply in the primary market
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