1 beds
1 floors
33 sqm
Smart villa with an area of 67 m² in the Ramada Nusa Dua complex — a format that combines high income potential and a managed investment model. The facility is fully ready for use: furnished, equipped with equipment, has a private terrace and swimming pool, which makes it in demand among premium segment tenants and ensures stable occupancy all year round.
The complex offers developed upscale infrastructure: SPA and fitness center, restaurant, art space, open-air cinema, coworking space and swimming pool with beach service. Management is carried out by the international operator Wyndham, which guarantees service standards and income transparency for owners.
The complex is located in the Nusa Dua area — one of the most prestigious in Bali and with limited opportunities for new development, which ensures an increase in the value of real estate in this area by 30–35% from start to completion. The annual increase in rental demand is about 12%, which makes the property a reliable long-term investment instrument with projected income.
VILLA PURCHASE SAVINGS
$ 136 900
price from developer
$ 2 000
deposit
$ 39 100
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 45 314
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 182 214 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 45 314
$ 136 900
Construction Start
$ 182 214
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 707
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 476 per month (≈ +$ 29 707 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 2 476
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 980 per month (≈ +$ 23 766 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 1 980
Monthly income
5.8 years
Payback period
Installment plan in USD
Payments: 10, deposit: 2 000
The total price is $ 136 900, split into 10 payments through Q2 2028. The deposit is $ 2 000. The first installment is $ 39 100 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 39 100
2
03.2026
$ 10 640
3
06.2026
$ 10 640
4
09.2026
$ 10 640
5
12.2026
$ 10 640
6
04.2027
$ 10 640
7
07.2027
$ 10 640
8
10.2027
$ 10 640
9
01.2028
$ 10 640
10
05.2028
$ 10 640
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 136 900
10.2025
Land purchased
$ 150 590
+ $ 13 690
10.2027
Facade
$ 165 649
+ $ 28 749
05.2028
Completed
$ 182 214
+ $ 45 314
Итоговый доход:
+ $ 45 314
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
Ramada Nusa Dua is located in the largest resort area 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 only 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.
Other units in this complex
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