2 beds
2 floors
114 sqm
The villa is located on an area of 280.5 m² and has a total area of 114.01 m². The layout includes 2 bedrooms and 3 bathrooms, with the bedrooms located on different floors and each with its own bathroom, which provides additional comfort and privacy. The windows offer views of the garden, creating a calm and secluded atmosphere. The complex is located in the center of Bukit Peninsula, from where it is convenient to get to the best beaches of the island — for example, Melasti Beach is approximately 13 minutes by car. This format is perfect for family living, as well as for a buyer who is considering buying a villa for rent in the premium segment with an emphasis on comfort, privacy and uniqueness of the property.
The owners have access to the entire infrastructure of the complex, the concept of which is focused on sports and an active lifestyle. Key Feature — a treadmill throughout the area, a rare format for Bali that enhances the attractiveness of the property to the buyer. Fitness, spa, swimming pool, surf school and public spaces are also provided, expanding the audience of tenants and increasing occupancy. The villa is available with furniture, appliances, as well as included decor and textiles, so the purchase does not require additional investments and allows you to quickly launch the rental after purchase.
The complex is equipped with its own water well and electricity generation system, which reduces operational risks and dependence on external resources. It is possible to install solar panels. 24-hour security provides a high level of security, and flexible installment plans make purchases more accessible to the buyer. Thanks to the location, view characteristics and format, the property has high investment potential and stable rental demand.
Villa purchase savings
$ 497 652
price from developer
$ 5 000
deposit
$ 243 800
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
+ $ 196 405
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 694 057 (see the price growth chart), which will provide you with a 39.47% profit amounting to about $ 196 405
$ 497 652
Construction Start
$ 694 057
Construction Completion
39.47 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 101 521
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 460 per month (≈ +$ 101 521 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 8 460
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 768 per month (≈ +$ 81 217 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 6 768
Monthly income
6.1 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 497 652
06.2026
Foundation
$ 572 300
+ $ 74 648
12.2026
50%
$ 629 530
+ $ 131 878
05.2027
Interior works
$ 661 006
+ $ 163 354
06.2027
Completed
$ 694 056
+ $ 196 404
Total return:
+ $ 1 96 405
* 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 $ 497 652, split into 5 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 243 800 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 243 800
2
08.2026
$ 62 210
3
11.2026
$ 62 210
4
02.2027
$ 62 210
5
06.2027
$ 62 210
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the very center of the Bukit — peninsula in the southern part of the island of Bali. The area is considered one of the most prestigious and picturesque on the island, with Bukit known as the world's surfing mecca, a concentration of the best beach clubs, luxury resorts and expensive hotels. Due to its convenient location, the road to Ngurah Rai International Airport takes about 14 km, providing a quick and comfortable transfer.
The complex is located in close proximity to the most famous beaches in southern Bali. Melasti Beach can be reached in just 13 minutes, Pandawa Beach — in 16 minutes and Nusa Dua Beach — in about 23 minutes. One of the symbols of the area — Uluwatu Temple complex — is located just 20 minutes away.
Just 500 meters from the complex is the island's largest cultural park — Garuda Wisnu Kencana Cultural Park, famous for its monumental statue of the god Vishnu and the sacred mineral spring Parahyangan Somaka Giri. For surfers, popular spots are nearby: Green Bowl Beach (9 minutes) and Dreamland Beach
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
