Studio
1 floor
48 sqm
Studio area 48 sq. m is located on the ground floor and includes a spacious bedroom area, as well as a compact kitchen area that increases the functionality of the layout in a small area format. The windows offer ocean views, increasing the attractiveness of the property for subsequent use and increasing its market liquidity.
The presence of a terrace expands the usable space of the property and creates an additional recreation area. The property is located just 1 minute from Pantai Nyanyi Beach, which increases its attractiveness. Proximity to the ocean remains one of the key factors supporting real estate liquidity in the long term. High-quality materials are used in finishing, and furniture and appliances are fully included in the price, reducing additional costs for the buyer and speeding up the readiness of the facility for operation.
The complex is managed by Nuanu Management at the service level of a five-star hotel, ensuring a high standard of property operation and professional maintenance of the property. Installment plans with a down payment of 25% are available for purchase, which allows you to more flexibly distribute investment capital and reduce the amount of initial investment. Such a facility will be of interest to investors who want to receive a stable income from short-term rentals and have the opportunity to come on vacation.
Apartment purchase savings
$ 185 000
price from developer
$ 5 000
deposit
$ 41 200
down payment
4 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
+ $ 61 795
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 246 795 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 61 795
$ 185 000
Construction Start
$ 246 795
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 45 140
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 762 per month (≈ +$ 45 140 per year). Yield ~24.4%, estimated payback period — 4.1 years.
24.4 %
Annual ROI (%)
+ $ 3 762
Monthly income
4.1 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 009 per month (≈ +$ 36 112 per year). Yield ~19.5%, estimated payback period — 5.1 years.
19.5 %
Annual ROI (%)
+ $ 3 009
Monthly income
5.1 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 18 500
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 46 200. By the time of the second payment (may 05), the property price will be $ 203 500. You exit the deal and assign your ownership rights, yielding a 40% profit of $ 18 500
$ 5 000
Deposit
$ 41 200
First Installment
40 %
Profit, %
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
$ 185 000
05.2027
Foundation
$ 203 500
+ $ 18 500
12.2027
50%
$ 223 850
+ $ 38 850
06.2028
Facade
$ 235 042
+ $ 50 042
12.2028
Completed
$ 246 794
+ $ 61 794
Total return:
+ $ 61 795
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 000
The total price is $ 185 000, split into 4 payments through Q4 2028. The deposit is $ 5 000. The first installment is $ 41 200 (22% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
07.2026
$ 41 200
2
05.2027
$ 46 270
3
02.2028
$ 46 270
4
12.2028
$ 46 270
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Luna Residence is located 1 minute's drive from Pantai Nyanyi Beach, Nyanyi Beach Surf School and Nuanu City. Luna Beach Club is 5 minutes away, Tanah Lot Temple — 15 minutes away, Bali International Airport — 1 hour 20 minutes away.
Nuanu City — a 44 hectare creative district with living spaces, restaurants, cafes, public areas, educational and cultural projects, creative studios and event venues is located next to the complex. The proximity to this location maintains high rental demand and increases the investment attractiveness of the property.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
