3 beds
2 floors
100 sqm
Three bedroom villa with an area of 100 m² with a plot of 220 m² with a swimming pool in the premium complex Nusa Dua Edem, located in the prestigious Nusa Dua area. Leasehold for 70 years with extension — one of the longest offers in the Bali market, which is critical for investors focused on long-term strategies.
The layout includes three bedrooms, three bathrooms, a kitchen and a spacious living area with panoramic windows. An additional terrace and ruftop can be installed, increasing liquidity and potential rental income. Facility management service available.
VILLA PURCHASE SAVINGS
$ 352 500
price from developer
$ 1 500
deposit
$ 25 000
down payment
10 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
+ $ 74 025
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 426 525 (see the price growth chart), which will provide you with a 21% profit amounting to about $ 74 025
$ 352 500
Construction Start
$ 426 525
Construction Completion
21 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 64 155
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 346 per month (≈ +$ 64 155 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 5 346
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 277 per month (≈ +$ 51 324 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 4 277
Monthly income
6.9 years
Payback period
Installment plan in USD
Payments: 10, deposit: 1 500
The total price is $ 352 500, split into 10 payments through Q4 2026. The deposit is $ 1 500. The first installment is $ 25 000 (7% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
01.2025
$ 25 000
2
01.2025
$ 96 880
3
04.2025
$ 27 700
4
07.2025
$ 27 700
5
10.2025
$ 27 700
6
01.2026
$ 27 700
7
04.2026
$ 27 700
8
07.2026
$ 27 700
9
10.2026
$ 27 700
10
12.2026
$ 35 250
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Price growth by completition in USD
Construction stages: 2
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
$ 352 500
12.2024
Foundation
$ 387 750
+ $ 35 250
06.2025
Completed
$ 426 525
+ $ 74 025
Итоговый доход:
+ $ 74 025
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
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 15 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 a 30-minute drive, and other popular destinations in Bali.
Other units in this complex
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