2 beds
2 floors
75 sqm
Villa 75 m² on a plot of 138 m² in Edem Villas I — two bedrooms are located on different floors, each has its own bathroom, so the property is convenient to rent out to families, two couples or guests who care about privacy. For the investor, this means a wider audience of tenants and a flexible use case.
A private pool adds value to a villa in a short-term rental, and the compact space helps reduce maintenance costs without losing the key benefits of the format. Location increases liquidity: Nusa Dua beach — about 8 minutes,. It is now profitable to buy such a property as a clear entrance to the Bali market: a full-fledged villa in a tourist area, with management according to the standards of a 5-star hotel and the potential for stable rental demand.
Villa purchase savings
$ 365 000
price from developer
$ 1 500
deposit
$ 89 700
down payment
3 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
+ $ 18 250
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 383 250 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 18 250
$ 365 000
Construction Start
$ 383 250
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 86 870
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 7 239 per month (≈ +$ 86 870 per year). Yield ~23.8%, estimated payback period — 4.2 years.
23.8 %
Annual ROI (%)
+ $ 7 239
Monthly income
4.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 791 per month (≈ +$ 69 496 per year). Yield ~19%, estimated payback period — 5.3 years.
19 %
Annual ROI (%)
+ $ 5 791
Monthly income
5.3 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 365 000
12.2026
Completed
$ 383 250
+ $ 18 250
Total return:
+ $ 18 250
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 1 500
The total price is $ 365 000, split into 3 payments through Q4 2026. The deposit is $ 1 500. The first installment is $ 89 700 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
08.2026
$ 89 700
2
10.2026
$ 136 900
3
12.2026
$ 136 900
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Location Edem Villas — is one of the most prestigious and picturesque places in Bali. The complex is located in the Nusa Dui area, which is famous for its luxurious infrastructure, including international resorts, exclusive spas and golf courses. Just 20 minutes from the villa is Melasti Beach, famous for its snow-white sands and crystal clear waters.
The villas are located in a secluded location, which ensures maximum privacy and tranquility, while all the necessary amenities are easily accessible: shops, restaurants, cafes and entertainment venues. The convenient location also allows you to quickly reach the international airport, just 35 minutes away, and other popular destinations in Bali.
Source: Exclusive 3D Aerial Photography of the «Nusa Dua» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
