1 beds
4 floor
33 sqm
The apartment in the Ramada Nusa Dua complex has a thought-out layout: a spacious bedroom of 21 m², a bathroom of 5 m² and a private terrace of 7 m². This housing option is suitable for short-term holidays, and the panoramic view increases liquidity.
The key advantage of this particular format is —compactness while maintaining all elements of upscale housing: private area, access to the terrace, panoramic windows. Apartments of this size are easier to rent out with high occupancy, and this directly affects the stability of the rental flow.
All apartments in the complex form a single hotel under an international brand, which gives owners additional advantages: a branded hotel is more often chosen by tourists when booking, residents are provided with a free shuttle to the sea, and the legal form of ownership is — leasehold 30+30 years, which is standard and transparent practice in Bali. Average increase in real estate value on the island — 30–35% from start to completion. Management from Wyndham eliminates the risks of self-administration and provides professional marketing, which guarantees both stable rental income and an annual increase in rental demand — of about 12%.
$ 144 900
price from developer
$ 2 000
deposit
$ 41 500
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
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 47 962
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 192 862 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 47 962
$ 144 900
Construction Start
$ 192 862
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 36 225
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 019 per month (≈ +$ 36 225 per year). Yield ~25%, estimated payback period — 4 years.
25 %
Annual ROI (%)
+ $ 3 019
Monthly income
4 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 415 per month (≈ +$ 28 980 per year). Yield ~20%, estimated payback period — 5 years.
20 %
Annual ROI (%)
+ $ 2 415
Monthly income
5 years
Payback period
The total price is $ 144 900, split into 10 payments through Q2 2028. The deposit is $ 2 000. The first installment is $ 41 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 41 500
2
03.2026
$ 11 270
3
06.2026
$ 11 270
4
09.2026
$ 11 270
5
12.2026
$ 11 270
6
04.2027
$ 11 270
7
07.2027
$ 11 270
8
10.2027
$ 11 270
9
01.2028
$ 11 270
10
05.2028
$ 11 270
* 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
$ 144 900
10.2026
Land purchased
$ 159 390
+ $ 14 490
10.2027
Facade
$ 175 329
+ $ 30 429
05.2028
Completed
$ 192 862
+ $ 47 962
Итоговый доход:
+ $ 47 962
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Ramada Nusa Dua is located in the largest resort area of Bali with an area of 350 hectares, where 19 level 5 hotels are concentrated★ —this is 20% of the island's total premium fund. The territory is managed by the state operator ITDC, which guarantees security, a high level of service and infrastructure control.
Snow-white beaches included in the TOP 3 best beaches in Asia are just 5 minutes away. The coastline stretches for 3 km, more than 70% of it is assigned to luxury hotels, which ensures privacy, well-groomed and a high level of service.
Within a radius of 10 minutes — all key infrastructure for premium tourism: Bali National Golf Club, recognized by the Asian Golf Awards as the best golf course in Asia, international hospital, Bali Collection mall with an area of 8 hectares with boutiques of world brands and cultural sites. All this creates a stable demand among wealthy tourists and increases the attractiveness of facilities for both recreation and investment.
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