2 beds
1 floors
106 sqm
You can buy a villa of 106 m² on a plot of 300.1 m² in Flower Estates for your own stay, vacation or short-term rent. The villa includes two bedrooms and three bathrooms. The bedrooms are located next to each other, each with its own bathroom, which allows you to maintain functionality between living areas. The kitchen is integrated with the living room, creating a spacious common space for everyday life and relaxation. A private pool complements the layout. The format is suitable for couples, families with children, two couples and groups of friends or relatives who care about proximity to nature, a calm atmosphere and at the same time quick access to the key point of attraction of Nuanu City. The villa is transferred with furniture and appliances included in the price , so it can be used immediately after receiving the keys without self-arrangement. Flower Estates infrastructure includes a flower boutique, a fresh bar, a fire area and a tea lounge. Nearby is the Nuanu City cluster, where there is a school, kindergarten, shopping center and concert hall. Installment plans are available for the construction period. The design is guaranteed for 15 years.
Villa purchase savings
$ 500 000
price from developer
$ 5 000
deposit
$ 145 000
down payment
3 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
+ $ 107 753
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 607 753 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 107 753
$ 500 000
Construction Start
$ 607 753
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 500
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 958 per month (≈ +$ 71 500 per year). Yield ~14.3%, estimated payback period — 7 years.
14.3 %
Annual ROI (%)
+ $ 5 958
Monthly income
7 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 767 per month (≈ +$ 57 200 per year). Yield ~11.4%, estimated payback period — 8.7 years.
11.4 %
Annual ROI (%)
+ $ 4 767
Monthly income
8.7 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
$ 500 000
08.2026
Foundation
$ 525 000
+ $ 25 000
12.2026
50%
$ 551 250
+ $ 51 250
02.2027
Interior works
$ 578 812
+ $ 78 812
03.2027
Completed
$ 607 753
+ $ 107 753
Total return:
+ $ 1 07 753
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 000
The total price is $ 500 000, split into 3 payments through Q1 2027. The deposit is $ 5 000. The first installment is $ 145 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
09.2026
$ 145 000
2
12.2026
$ 175 000
3
03.2027
$ 175 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nyanyi — a developing coastal location on the west coast of Bali that is suitable for your own accommodation, holidays and short-term rentals. The area is chosen by families, expats, tourists and international professionals who care about the beach, wellness infrastructure, education and a peaceful atmosphere. Pantai Nyanyi —black volcanic sand beach, about 8–10 minutes drive, suitable for walking, relaxing and surfing. Nuanu City — large lifestyle cluster with an area of 44 hectares, about 3–4 minutes drive, with restaurants, wellness spaces, international educational projects, art venues and events. For families it is a convenient source of educational and leisure infrastructure, and for tourists — a place for relaxation and communication. Canggu — about 25 minutes drive, a popular area with restaurants, cafes, shops, surf spots and entertainment that expands opportunities for everyday life and relaxation. Tanah Lot — famous temple and tourist attraction in Bali, which is about 8–10 minutes drive away. This location allows you to combine the calm atmosphere of Nyanyi with quick access to the ocean, Nuanu City infrastructure and active life of Canggu.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora