4 beds
2 floors
258.1 sqm
Two-storey villa with an area of 258.1 m² located on a plot of 464.8 m²— is the flagship offer of the complex: two residential areas, three bedrooms with individual bathrooms, a spacious living room and a separate guest house, which significantly expands the use scenarios — from family residence to short-term rental in groups. The presence of a jacuzzi, a private pool and an exploitable roof (rooftop) turns the property into a resort attraction with a high rental check and potential for price growth.
The architecture is focused on privacy and visual accents: panoramic windows overlook the garden and swimming pool, zoning eliminates the conflict between flows of residents and guests. The solid cast structure is resistant to seismic activity, eliminates insect access and is adapted to tropical climates. This engineering solution reduces operational risks and increases the service life of the facility — an important argument for long-term ownership.
The villa is fully furnished, maintained by an international management company and ready for rental or occupancy immediately after receiving the keys. Provided installment plan with a down payment of 30%, guaranteed profitability and registration for leasehold for 30 years with the possibility of extension. Thanks to walking distance to the ocean, the developed infrastructure of Nuanu City and a unique architectural concept, the facility combines high profitability with sustainable investment attractiveness.
Villa purchase savings
$ 1 456 000
price from developer
10% • $ 145 600
Tinora discount
$ 1 310 400
amount due
$ 5 000
deposit
$ 388 100
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
+ $ 229 502
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 685 502 (see the price growth chart), which will provide you with a 28.62% profit amounting to about $ 229 502
$ 1 310 400
Construction Start
$ 1 685 502
Construction Completion
28.62 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 221 458
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 455 per month (≈ +$ 221 458 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 18 455
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 764 per month (≈ +$ 177 166 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 14 764
Monthly income
7.4 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
$ 1 456 000
03.2026
Foundation
$ 1 528 800
+ $ 72 800
09.2026
Frame
$ 1 605 240
+ $ 149 240
03.2027
Completed
$ 1 685 502
+ $ 229 502
Total return:
+ $ 2 29 502
* 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 $ 1 310 400, split into 5 payments through Q1 2027. The deposit is $ 5 000. The first installment is $ 388 100 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
03.2026
$ 388 100
2
06.2026
$ 229 320
3
09.2026
$ 229 320
4
12.2026
$ 229 320
5
03.2027
$ 229 320
* 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