1 beds
1 floors
83.6 sqm
Villa with an area of 151 sq. m is located just 790 meters from the ocean. Installment plans are available with a 30% down payment, allowing flexible planning of investments or purchases. The layout includes one bedroom with bathroom and work area, as well as a spacious living room with kitchen and sitting area. Built-in furniture and equipment are fully included in the price, which eliminates additional investments and speeds up the readiness of the facility for operation or delivery.
Panoramic windows with sliding systems provide ocean views from anywhere in the house, increasing visual space and maintaining the premium status of the property. On the terrace there is a private infinity pool, and the location on a hill without neighbors guarantees privacy and silence. High-quality finishing materials ensure durability and liquidity in the premium segment.
Leasehold for 37 years with the possibility of extension for another 50 years provides long-term growth in capitalization. A well-thought-out layout, panoramic views and the presence of a swimming pool make the villa attractive for rent in the premium segment, which ensures stable income and maintaining the cost of investment for investors.
Villa purchase savings
$ 539 600
price from developer
$ 2 000
deposit
$ 159 900
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
+ $ 85 411
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 625 011 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 85 411
$ 539 600
Construction Start
$ 625 011
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 122 489
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 10 207 per month (≈ +$ 122 489 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 10 207
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 8 166 per month (≈ +$ 97 991 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 8 166
Monthly income
5.5 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
+ $ 26 980
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 161 900. By the time of the second payment (december 12), the property price will be $ 566 580. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 26 980
$ 2 000
Deposit
$ 159 900
First Installment
16.7 %
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
$ 539 600
04.2027
Foundation
$ 566 580
+ $ 26 980
01.2028
Frame
$ 594 909
+ $ 55 309
10.2028
Interior works
$ 606 807
+ $ 67 207
12.2028
Completed
$ 625 011
+ $ 85 411
Total return:
+ $ 85 411
* 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 $ 539 600, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 159 900 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
05.2026
$ 159 900
2
12.2026
$ 94 420
3
08.2027
$ 94 420
4
04.2028
$ 94 420
5
11.2028
$ 94 420
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Melasti complex is located in the picturesque south of Bali, in a secluded and quiet part of a hill without neighboring buildings. One of the most beautiful beaches on the island — Melasti Beach — is just 8 minutes' walk away. At the same time, in 5 minutes you can go to the main transport territory of the area, providing convenient communication with key locations.
The famous beach club Savaya Bali is located nearby, as well as the premium hotels Bulgari Resort Bali, Alila Villas Uluwatu, Six Senses Uluwatu and Karma Kandara with accessible infrastructure — restaurants and beach clubs. Within 15 minutes there are golf courses, surf spots, paragliding, a helipad, as well as yoga studios and wellness centers.
Source: Exclusive 3D Aerial Photography of the «Ungasan» 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