2 beds
2 floors
118 sqm
The villa of 118 m², located on a plot of 120 m², is located just 8 minutes walk from the ocean, which directly affects liquidity and rental rates. On two floors there are 2 bedrooms, 3 bathrooms, kitchen combined with a spacious living room, ideal for short and long term rentals. The windows offer views of the private pool and landscaped grounds, while balconies from each bedroom on the second floor add usable space and architectural value.
The living area is separated on the second floor, each bedroom is equipped with its own bathroom. The kitchen and living room are visually separated, creating a comfortable zoning. Furniture comes into the price, reducing additional investment and allowing you to start renting immediately after receiving the keys. The complex has parking, and the area has developed children's infrastructure, which makes it convenient for families.
The project is being implemented according to the leasehold model for 27 years with the possibility of extension for 25 years. Flexible installments with a down payment of 30% and a discount at 100% payment increase the investment return and the potential for growth in the value of the asset.
Villa purchase savings
$ 250 000
price from developer
$ 1 000
deposit
$ 74 000
down payment
4 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
+ $ 53 877
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 303 877 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 53 877
$ 250 000
Construction Start
$ 303 877
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 51 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 250 per month (≈ +$ 51 000 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 4 250
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 400 per month (≈ +$ 40 800 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 3 400
Monthly income
6.1 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 250 000
04.2026
Frame
$ 262 500
+ $ 12 500
08.2026
Facade
$ 275 625
+ $ 25 625
10.2026
Interior works
$ 289 406
+ $ 39 406
12.2026
Completed
$ 303 876
+ $ 53 876
Total return:
+ $ 53 877
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 1 000
The total price is $ 250 000, split into 4 payments through Q4 2026. The deposit is $ 1 000. The first installment is $ 74 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
05.2026
$ 74 000
2
07.2026
$ 58 330
3
09.2026
$ 58 330
4
12.2026
$ 58 330
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located just 800 meters from the ocean, on a premium island that attracts leading development projects. Melasti Beach is in close proximity. Bali Collection Shopping Center is located more than 8 km away in a straight line. This environment creates a high-status and comfortable environment for living and relaxing.
Ngurah Rai International Airport — is located within convenient transport accessibility close enough for fast travel, but at a comfortable distance from airline noise. Nearby are the world famous hotels — The Ritz-Carlton Bali, Hilton Bali Resort and The Apurva Kempinski Bali, as well as restaurants and international schools, which emphasizes the high level of the location and its investment attractiveness.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
