2 beds
2 floors
128.6 sqm
Villa Haven — stylish villa with a unique layout, located just 350 meters from the sea. Two floors, 2 bedrooms and 3 bathrooms form a comfortable space for living and relaxing. In the courtyard — there is a private pool, and the kitchen is combined with the living room, which creates a feeling of spaciousness and light. The windows offer views of the green garden. Modern finishing and high-quality materials make the property attractive both for your own living and for rent.
The villa is equipped with a Smart Home system with the ability to remotely control lighting, climate and safety. The complex has its own well and water filtration system, which increases autonomy and reliability of operation. The price includes built-in furniture and appliances, so no additional investment is required. Ownership format — leasehold 25+25 years.
The project is carried out in the Wellness concept, where water is a key element of the architectural idea. Owners can use the entire infrastructure of the complex itself: two swimming pools, a spa area, a restaurant, a gym and a children's playground. Investors are guaranteed a 10% return, installments with a down payment of 30% and a 5% discount with 100% payment. Payment under the 20% scheme on rental income is available with a down payment of 50%.
Villa purchase savings
$ 395 000
price from developer
$ 2 000
deposit
$ 116 500
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
+ $ 209 991
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 604 991 (see the price growth chart), which will provide you with a 53.16% profit amounting to about $ 209 991
$ 395 000
Construction Start
$ 604 991
Construction Completion
53.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 80 580
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 715 per month (≈ +$ 80 580 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 6 715
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 372 per month (≈ +$ 64 464 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 5 372
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
$ 395 000
09.2026
Foundation
$ 434 500
+ $ 39 500
12.2026
Frame
$ 486 640
+ $ 91 640
09.2027
Interior works
$ 540 170
+ $ 145 170
12.2027
Completed
$ 604 990
+ $ 209 990
Total return:
+ $ 2 09 991
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 2 000
The total price is $ 395 000, split into 4 payments through Q4 2027. The deposit is $ 2 000. The first installment is $ 116 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
04.2026
$ 116 500
2
10.2026
$ 92 170
3
05.2027
$ 92 170
4
12.2027
$ 92 170
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The location of the complex is the Uluwatu district, one of the most popular and limited coastal areas of Bali. The property is located 100 meters from the cliff and just 5 minutes from Nyang Nyang Beach. Proximity to iconic beaches directly affects demand from tourists and tenants, and therefore — the load and rental rate. The journey to the international airport takes about 30 minutes, which ensures convenient transport accessibility.
100 meters away is Bvlgari Resort Bali — a landmark of the premium segment, forming the status of the location and the price level of real estate around. A tennis court with ocean views is 50 meters away, adding to the appeal for long-term accommodation. KhayanGan Estate is 1 minute away with an event area, creating an additional flow of guests and tenants.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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