2 beds
2 floors
118 sqm
The villa is 118 m² with its own territory and is located 8 minutes walk from the ocean — a factor that directly affects liquidity and rental rates. Format: 2 floors, 2 bedrooms and 3 bathrooms, kitchen integrated with spacious living room, which corresponds to the request for functional layouts for short and long term rentals. The windows offer views of the private pool and landscaped grounds, while balconies on the second floor add to the usable space and enhance the architectural value of the property.
Furniture included in the price — this reduces additional investment and allows you to start renting immediately after receiving the keys. The architecture combines European standards of quality and comfort with Asian motifs, and the design pays attention to landscaping, tree conservation and environmental protection, which increases the long-term attractiveness of the project on the market. The leasehold format provides a lower entry threshold, flexible installments are available with a down payment of 30%, and a discount is provided at 100% payment, which increases investment returns and the potential for asset value growth.
$ 250 000
price from developer
$ 1 000
deposit
$ 74 000
down payment
2 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
+ $ 89 405
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 339 405 (see the price growth chart), which will provide you with a 35.76% profit amounting to about $ 89 405
$ 250 000
Construction Start
$ 339 405
Construction Completion
35.76 %
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
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
03.2026
Frame
$ 275 000
+ $ 25 000
04.2026
Facade
$ 302 500
+ $ 52 500
05.2026
Interior works
$ 332 750
+ $ 82 750
06.2026
Completed
$ 339 405
+ $ 89 405
Total return:
+ $ 89 405
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 250 000, split into 2 payments through Q2 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
04.2026
$ 74 000
2
06.2026
$ 175 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The complex is located just 800 meters from the ocean, on a premium island territory chosen by leading development projects. In the immediate vicinity is Melasti Beach, as well as the Bali Collection — shopping and gastronomy center of the area. 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
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