4 beds
2 floors
451 sqm
Fully ready-to-live house with high-segment furniture and appliances (volume refrigerator, hob, microwave, washing machine with drying, wine cabinet, dishwasher). Ocean front line – villa located just 80 meters from the best beaches in Bali (beaches 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)
Villa purchase savings
$ 1 625 040
price from developer
$ 3 000
deposit
$ 484 500
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 439 573
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 064 613 (see the price growth chart), which will provide you with a 27.05% profit amounting to about $ 439 573
$ 1 625 040
Construction Start
$ 2 064 613
Construction Completion
27.05 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 312 008
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 26 001 per month (≈ +$ 312 008 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 26 001
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 20 801 per month (≈ +$ 249 606 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 20 801
Monthly income
6.5 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 1 625 040
03.2027
Facade
$ 1 787 544
+ $ 162 504
03.2028
Interior works
$ 1 876 921
+ $ 251 881
06.2028
Completed
$ 2 064 613
+ $ 439 573
Total return:
+ $ 4 39 573
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 3 000
The total price is $ 1 625 040, split into 6 payments through Q2 2028. The deposit is $ 3 000. The first installment is $ 484 500 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 484 500
2
01.2027
$ 227 510
3
05.2027
$ 227 510
4
09.2027
$ 227 510
5
01.2028
$ 227 510
6
06.2028
$ 227 510
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
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.
Source: Exclusive 3D Aerial Photography of the «Nusa Dua» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
