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 15%, 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.
$ 639 000
price from developer
$ 1 500
deposit
$ 94 300
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 100 722
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 739 722 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 100 722
$ 639 000
Construction Start
$ 739 722
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 130 356
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 863 per month (≈ +$ 130 356 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 10 863
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 690 per month (≈ +$ 104 285 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 8 690
Monthly income
6.1 years
Payback period
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
$ 639 000
03.2026
50%
$ 670 950
+ $ 31 950
01.2027
Interior works
$ 704 498
+ $ 65 498
12.2027
Completed
$ 739 723
+ $ 100 723
Total return:
+ $ 1 00 722
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 639 000, split into 5 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 94 300 (15% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
04.2026
$ 94 300
2
07.2026
$ 135 800
3
11.2026
$ 135 800
4
02.2027
$ 135 800
5
06.2027
$ 135 800
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
2 beds
2 floors
114 sqm
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