Studio
2 floor
51 sqm
Studio 51 m² in the MediSpa complex on the 2nd floor with 1 bathroom and balcony overlooking the ocean and access to a private beach just 200 meters away. There is a multi-level medical center for recovery and diagnostics on site, and the wellness infrastructure format expands the target audience and maintains demand outside the high season. Area 51 m² for studio format — more spacious layout compared to standard offers, which increases the attractiveness of the apartment for tenants and allows you to maintain a higher rate.
Furniture is included in the price, reducing additional costs and speeding up the launch of rentals after obtaining rights. Ocean view enhances liquidity and creates resale value growth potential.
The complex is managed by the international brand Radisson, which ensures high standards of service and trust from tourists and long-term tenants. Possession options available — leasehold or freehold. The purchase can be made in installments with a down payment of 10% until March 18, after which — 25%. The collaboration with Gucci strengthens positioning in the premium segment, and the combination of ocean location, private beach and international management creates the potential for stable rental and capital returns.
Apartment purchase savings
$ 250 000
price from developer
$ 2 000
deposit
$ 23 000
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
+ $ 53 877
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 303 877 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 53 877
$ 250 000
Construction Start
$ 303 877
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 333 per month (≈ +$ 64 000 per year). Yield ~25.6%, estimated payback period — 3.9 years.
25.6 %
Annual ROI (%)
+ $ 5 333
Monthly income
3.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 267 per month (≈ +$ 51 200 per year). Yield ~20.5%, estimated payback period — 4.9 years.
20.5 %
Annual ROI (%)
+ $ 4 267
Monthly income
4.9 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
+ $ 12 500
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 25 000. By the time of the second payment (december 12), the property price will be $ 262 500. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 12 500
$ 2 000
Deposit
$ 23 000
First Installment
50 %
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
$ 250 000
09.2026
Foundation
$ 262 500
+ $ 12 500
09.2027
50%
$ 275 625
+ $ 25 625
01.2027
Frame
$ 289 406
+ $ 39 406
12.2028
Completed
$ 303 876
+ $ 53 876
Total return:
+ $ 53 877
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 250 000, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 23 000 (9% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
05.2026
$ 23 000
2
12.2026
$ 56 250
3
08.2027
$ 56 250
4
04.2028
$ 56 250
5
12.2028
$ 56 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
MediSpa Villas are located just 200 meters from the private beach of Pantai Nunggalan, providing direct access to the ocean and privacy for guests. The sports complex is 5 minutes away, creating convenient conditions for active recreation and health programs.
The location is surrounded by international premium hotels — Six Senses, Khayangan Estate, The Edge, and the immediate neighbor is BVLGARI Resort Bali, one of the most prestigious hotels on the island. This environment increases the investment attractiveness of the project and maintains a stable flow of premium guests.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
