2 beds
1 floors
105 sqm
Villa with an area of 105 sq. m located on a total area of 195 sq. m just 790 meters from the ocean. Installment plans are available with a down payment of 30%, then quarterly, which allows you to flexibly plan your purchase or investment. The layout includes two elegant bedrooms, each with its own bathroom and work area. In the center of the villa — there is a spacious living room with a modern kitchen and a comfortable relaxation area, ideal for both relaxation and receiving guests. The property has a private terrace with infinity pool, creating a complete sense of privacy. 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 after receiving the license.
Panoramic windows with sliding systems provide ocean views from anywhere in the house, increasing the visual space and highlighting the premium status of the villa. On the terrace there is a private infinity pool, and the location on a hill without neighbors guarantees privacy and silence. The villas of the complex are made of natural materials, creating a feeling of unity with nature, and high-quality finishing ensures durability and maintaining liquidity in the premium segment, making the property especially attractive to buyers wishing to buy premium housing in Bali.
Leasehold for 37 years with the possibility of extension for another 50 years provides long-term growth in capitalization. Well-thought-out layout, panoramic views and the presence of a swimming pool make the villa a bargain, and its premium characteristics increase buyer interest and ensure stable income in the rental segment. The deposit is refundable and is returned to the buyer in full after completion of the transaction.
Villa purchase savings
$ 710 000
price from developer
$ 2 000
deposit
$ 211 000
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
+ $ 112 383
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 822 383 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 112 383
$ 710 000
Construction Start
$ 822 383
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 161 170
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 431 per month (≈ +$ 161 170 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 13 431
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 745 per month (≈ +$ 128 936 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 10 745
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
+ $ 35 500
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 213 000. By the time of the second payment (december 12), the property price will be $ 745 500. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 35 500
$ 2 000
Deposit
$ 211 000
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
$ 710 000
04.2027
Foundation
$ 745 500
+ $ 35 500
01.2028
Frame
$ 782 775
+ $ 72 775
10.2028
Interior works
$ 798 430
+ $ 88 430
12.2028
Completed
$ 822 383
+ $ 112 383
Total return:
+ $ 1 12 383
* 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 $ 710 000, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 211 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
05.2026
$ 211 000
2
12.2026
$ 124 250
3
08.2027
$ 124 250
4
04.2028
$ 124 250
5
12.2028
$ 124 250
* 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
