2 beds
2 floors
153.5 sqm
Villa with an area of 153.5 sq. m on a plot of 228.92 sq. m is located in a two-story format and includes 2 bedrooms and 3 bathrooms. The layout is organized functionally: on the ground floor there is a living room area combined with the kitchen, forming a single space for everyday use and receiving guests. On the second floor there are two bedrooms, each of them has its own bathroom with a bathtub, increasing the ease of use of the facility.
The villa has its own courtyard with a swimming pool, increasing the usable space and expanding the use cases of the property. Pantai Nyanyi Beach is a 6-minute drive away, enhancing the attractiveness of the location and influencing investment performance. Natural sustainable materials are used in the decoration and the object is transferred in a «turnkey» format with furniture and decor that reduce additional costs and allow you to start operating faster after receiving the keys.
An installment plan of 50% is available for purchase, providing more convenient entry into the project and reducing the burden on initial capital. The facility can be managed by Bali Legends, simplifying the operation process and making ownership more convenient for the owner. This format is suitable for personal accommodation with the possibility of renting.
Villa purchase savings
$ 350 000
price from developer
$ 2 000
deposit
$ 173 000
down payment
3 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
+ $ 3 500
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 353 500 (see the price growth chart), which will provide you with a 1% profit amounting to about $ 3 500
$ 350 000
Construction Start
$ 353 500
Construction Completion
1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 71 400
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 5 950 per month (≈ +$ 71 400 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 5 950
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 760 per month (≈ +$ 57 120 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 4 760
Monthly income
6.1 years
Payback period
Price growth by completition in USD
Construction stages: 1
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
$ 350 000
01.2027
Completed
$ 353 500
+ $ 3 500
Total return:
+ $ 3 500
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 2 000
The total price is $ 350 000, split into 3 payments through Q1 2027. The deposit is $ 2 000. The first installment is $ 173 000 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
08.2026
$ 173 000
2
10.2026
$ 87 500
3
01.2027
$ 87 500
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Rise Villas is located in Nyanyi — one of the most promising locations on the west coast of Bali. The complex is just a 6-minute drive from Pantai Nyanyi Beach and a 5-minute drive from Nuanu City — a large-scale creative and investment cluster that is actively developing and attracting more and more residents and tourists. Also in the immediate vicinity are the ProEd International School (6 minutes drive) and one of the main attractions of the island — Tanah Lot Temple (11 minutes drive). The Canggu area, with its restaurants, cafes and infrastructure, can be reached in a 15-minute drive, and the international airport is about 1 hour and 30 minutes away.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
