3 beds
2 floors
242 sqm
Completely ready-to-live house with high-segment furniture and appliances (volume refrigerator, hob, microwave, washing machine with dryer, wine cabinet, dishwasher). The first line of the ocean – villa is located just 80 meters from the best beaches in Bali (the beaches are ideal for both relaxing holidays and snorkeling, surfing, kitesurfing), close to luxury hotels and infrastructure. Private pool (Green Stone natural stone finish) with hydromassage and lounge area for relaxation. Panoramic glazing – large windows with a thin black profile fill the house with natural light and offer magnificent views. Smart home system and home theater. During the construction of the facility, natural materials were used and high-quality finishing was carried out. Waterproofing of the foundation is provided, which will eliminate the penetration of capillary moisture (dampness, fungus, destruction of structures and finishes)
$ 762 500
price from developer
$ 3 000
deposit
$ 225 800
down payment
6 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
+ $ 305 554
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 068 054 (see the price growth chart), which will provide you with a 40.07% profit amounting to about $ 305 554
$ 762 500
Construction Start
$ 1 068 054
Construction Completion
40.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 155 550
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 962 per month (≈ +$ 155 550 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 12 962
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 370 per month (≈ +$ 124 440 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 10 370
Monthly income
6.1 years
Payback period
The total price is $ 762 500, split into 6 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 225 800 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
12.2025
$ 225 800
2
05.2026
$ 106 740
3
10.2026
$ 106 740
4
02.2027
$ 106 740
5
07.2027
$ 106 740
6
12.2027
$ 106 740
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 762 500
10.2025
Land purchased
$ 800 625
+ $ 38 125
06.2026
50%
$ 840 656
+ $ 78 156
12.2026
Facade
$ 924 722
+ $ 162 222
06.2027
Interior works
$ 970 958
+ $ 208 458
12.2027
Completed
$ 1 068 054
+ $ 305 554
Итоговый доход:
+ $ 3 05 554
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Nusa Dua — one of the most prestigious and expensive areas of Bali, originally created as an international closed tourist area. There are guarded entrances, minimal traffic and a fully landscaped environment, which creates a high level of security and service. From the complex to the ocean it is only two minutes walk, next to — two best beaches with a soft entry into the water and without waves. Within walking distance are gourmet restaurants, five-star hotels of world brands, spas, a golf club and the Bali Collection shopping complex. The area features the best roads on the island and fast access to the airport —20–30 minutes without traffic jams, attracting tourists with a high average bill and providing stable rentals 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