4 beds
2 floors
186.1 sqm
The two-storey villa with a well-thought-out layout is aimed at premium accommodation and high check rental. On the ground floor there is a master bedroom, a living room and an additional bathroom, which is convenient for everyday life and receiving guests. On the second floor — two master bedrooms with private bathrooms, providing privacy and comfort for several tenants or family.
The plot is organized as a private resort: indoor terrace, swimming pool, jacuzzi and rooftop recreation area for lounge or yoga. Guest house with staff module extends the use cases of the facility. The fountain and the carp pond, as well as the river view, enhance the aesthetic value and directly affect the liquidity and the rental rate.
The villa is located in a gated boutique complex Origins as part of Nuanu City, within walking distance from the ocean. The complex is managed by an international hotel company and offers a five-star service: concierge, buggy service and 24-hour security. One-piece monolithic structure adapted to tropical climate and seismic activity.
Villa purchase savings
$ 1 309 500
price from developer
$ 5 000
deposit
$ 490 000
down payment
4 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
+ $ 206 410
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 515 910 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 206 410
$ 1 309 500
Construction Start
$ 1 515 910
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 251 424
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 20 952 per month (≈ +$ 251 424 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 20 952
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 16 762 per month (≈ +$ 201 139 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 16 762
Monthly income
6.5 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
$ 1 309 500
03.2026
Foundation
$ 1 374 975
+ $ 65 475
09.2026
Frame
$ 1 443 724
+ $ 134 224
03.2027
Completed
$ 1 515 910
+ $ 206 410
Total return:
+ $ 2 06 410
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 000
The total price is $ 1 309 500, split into 4 payments through Q3 2026. The deposit is $ 5 000. The first installment is $ 490 000 (37% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
01.2026
$ 490 000
2
02.2026
$ 159 750
3
07.2026
$ 327 380
4
09.2026
$ 327 380
* 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