1 beds
2 floors
117 sqm
Villa 117 m² in the OceaniQ 1 complex is located in Nusa Dua — an area with limited new construction and stable demand in the premium segment, just two minutes from the ocean. This location creates a predictable investment scenario: properties with low building density and proximity to key tourist spots compete on price less often and keep the value on the market longer.
The villa format is focused on maximum profitability with a compact area: plot of 150 m², 2 floors, 1 bedroom, 1 bathroom, private swimming pool and system «smart home». This type is in demand among couples, individual travelers and premium digital nomads, for whom privacy and autonomy without excess meters are important. A private swimming pool and garden increase the average rental bill, and technologically advanced equipment reduces operating costs and simplifies remote control.
The project is implemented with a focus on quality construction and adaptation to tropical climates, which reduces maintenance costs in the long term. Management through a professional management company and the Rental Pool system ensure stable payments regardless of the occupancy of a particular villa. Ownership format — leashold 25+25+25. Installment plans are provided: with a down payment of 70% up to 30% of the cost can be paid from rental income, which allows you to partially finance the purchase by the asset itself and increases the overall return on investment.
$ 545 000
price from developer
$ 3 000
deposit
$ 378 500
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 27 250
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 572 250 (see the price growth chart), which will provide you with a 5% profit amounting to about $ 27 250
$ 545 000
Construction Start
$ 572 250
Construction Completion
5 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 118 265
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 855 per month (≈ +$ 118 265 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 9 855
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 884 per month (≈ +$ 94 612 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 7 884
Monthly income
5.8 years
Payback period
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
$ 545 000
04.2026
Completed
$ 572 250
+ $ 27 250
Total return:
+ $ 27 250
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 545 000, split into 3 payments through Q4 2026. The deposit is $ 3 000. The first installment is $ 378 500 (69% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
03.2026
$ 378 500
2
07.2026
$ 81 750
3
12.2026
$ 81 750
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Nusa Dua — one of the most prestigious and most expensive areas of Bali, originally designed as an international closed tourist area. The area has a unique balance of security, silence and premium service: there are guarded entrances, minimal traffic and a fully landscaped environment. The ocean is only two minutes' walk from the complex, and nearby are two of Bali's best beaches with soft water and no strong waves. Within walking distance are gourmet restaurants, five-star hotels of world chains, spas, a golf club and the largest shopping and entertainment complex Bali Collection. The location features the best roads on the island and convenient transport accessibility —the journey to the airport takes 20–30 minutes without traffic jams. Nusa Dua attracts tourists with a high average bill, ensuring stable rental occupancy all year round.
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