4 beds
2 floors
320 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)
$ 1 260 000
price from developer
$ 3 000
deposit
$ 375 000
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
+ $ 504 915
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 764 915 (see the price growth chart), which will provide you with a 40.07% profit amounting to about $ 504 915
$ 1 260 000
Construction Start
$ 1 764 915
Construction Completion
40.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 241 920
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 20 160 per month (≈ +$ 241 920 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 20 160
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 16 128 per month (≈ +$ 193 536 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 16 128
Monthly income
6.5 years
Payback period
The total price is $ 1 260 000, split into 6 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 375 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
12.2025
$ 375 000
2
05.2026
$ 176 400
3
10.2026
$ 176 400
4
02.2027
$ 176 400
5
07.2027
$ 176 400
6
12.2027
$ 176 400
* 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
$ 1 260 000
10.2025
Land purchased
$ 1 323 000
+ $ 63 000
06.2026
50%
$ 1 389 150
+ $ 129 150
12.2026
Facade
$ 1 528 065
+ $ 268 065
06.2027
Interior works
$ 1 604 468
+ $ 344 468
12.2027
Completed
$ 1 764 915
+ $ 504 915
Итоговый доход:
+ $ 5 04 915
* 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