3 beds
3 floors
263.3 sqm
The villa with an area of 263.3 m² has three floors with 3 bedrooms and 3 bathrooms, and the price includes roofing. A private pool and panoramic windows overlooking the ocean form a premium segment, increasing the liquidity and profitability of the property when renting and reselling. The distance to the ocean is only 600 meters, which makes the location convenient for tenants and increases the investment attractiveness of the villa. The spacious modern layout separates the living and leisure areas, which increases the functionality and attractiveness for long and short term rentals.
The villa is transferred entirely with furniture and appliances, which reduces the investor's starting costs and allows the facility to be put into operation immediately. The presence of a private pool and a rooftop zone creates a unique offer on the market, attracting premium tenants and increasing the potential income from rent. This format creates additional competitive advantages compared to traditional villas in the region.
Ownership format — leasehold for 27 years with the right to extend for another 30 years. For investors, flexible installments are available with a down payment of 35%, and if paid in full, a discount is immediately provided. The developer provides guarantees: 3 years for general finishing work, roofing and facade, 2 years for waterproofing and 10 years for the structure of the building, which reduces technical risks and strengthens the long-term investment stability of the facility.
Villa purchase savings
$ 649 000
price from developer
$ 1 500
deposit
$ 219 200
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
+ $ 102 299
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 751 299 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 102 299
$ 649 000
Construction Start
$ 751 299
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 132 396
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 033 per month (≈ +$ 132 396 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 11 033
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 826 per month (≈ +$ 105 917 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 8 826
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
$ 649 000
07.2026
50%
$ 681 450
+ $ 32 450
01.2027
Interior works
$ 715 522
+ $ 66 522
03.2028
Completed
$ 751 298
+ $ 102 298
Total return:
+ $ 1 02 299
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 500
The total price is $ 649 000, split into 5 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 219 200 (34% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
07.2026
$ 219 200
2
09.2026
$ 107 080
3
12.2026
$ 107 080
4
03.2027
$ 107 080
5
06.2027
$ 107 080
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Elysium Villas complex is located in one of the best locations in Changgu — just 5 minutes walk from the beach Pererenan, which ensures stable demand from tourists and tenants. Within a radius of 2–7 minutes are the key properties of the area: Le Bajo Dayclub (2 minutes), Gimme Shelter Skate Park and Bali Polo Club (3 minutes), restaurants Pescado and Masmara (3–4 minutes), as well as La Brisa, Old Man's Beach Club and Jungle Padel (5–7 minutes). This environment guarantees high tourist traffic and maintains attractive rental rates all year round.
An additional advantage is the proximity to the cultural and creative centers of Bali — up to Nuanu City just 10 minutes, which attracts an international audience and contributes to stable occupancy of tenants.
Source: Exclusive 3D Aerial Photography of the «Canggu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
