1 beds
1 floors
46.3 sqm
Villa with an area of 46.3 sq. m located on a plot of land of 128.3 sq. m and includes 1 bedroom and 1 bathroom. Having your own swimming pool increases the functionality of the facility and expands the possibilities of using the territory. Ocean views are one of the most sought after characteristics of a property on the coast. The location, just a 12-minute drive from Pandawa Beach, makes the property attractive to buyers considering purchasing property near the coast. In the future, a shuttle to the beach will also be available for residents, increasing ease of travel without the need for personal transport.
Furniture and equipment are already included in the cost of the property, so after receiving the keys there will be no additional costs for arrangement. The villa is in combination with the concept «city within a city», where extensive infrastructure is provided, including an artificial wave for surfers. The project pays special attention to the wellness concept: residents are provided with a wide selection of procedures and services aimed at restoring and maintaining the quality of life. Such features set the project apart from standard residential complexes and increase its attractiveness for buyers.
Flexible installment terms are available for purchase, as well as discounts from 5% to 10% depending on the chosen payment scheme. An additional benefit is a 25-year construction guarantee, which reduces the risks of long-term property ownership. Such an object will be of interest to buyers who want to receive a stable rental income and have the opportunity to come on vacation.
Villa purchase savings
$ 202 700
price from developer
5% • $ 10 135
Tinora discount
$ 192 565
amount due
$ 2 000
deposit
$ 55 800
down payment
5 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
+ $ 67 707
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 270 407 (see the price growth chart), which will provide you with a 40.42% profit amounting to about $ 67 707
$ 192 565
Construction Start
$ 270 407
Construction Completion
40.42 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 44 868
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 739 per month (≈ +$ 44 868 per year). Yield ~23.3%, estimated payback period — 4.3 years.
23.3 %
Annual ROI (%)
+ $ 3 739
Monthly income
4.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 991 per month (≈ +$ 35 894 per year). Yield ~18.6%, estimated payback period — 5.4 years.
18.6 %
Annual ROI (%)
+ $ 2 991
Monthly income
5.4 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
$ 202 700
12.2026
Foundation
$ 222 970
+ $ 20 270
09.2027
50%
$ 245 267
+ $ 42 567
10.2028
Interior works
$ 257 530
+ $ 54 830
12.2028
Completed
$ 270 406
+ $ 67 706
Total return:
+ $ 67 707
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 192 565, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 55 800 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 55 800
2
02.2027
$ 33 690
3
09.2027
$ 33 690
4
04.2028
$ 33 690
5
12.2028
$ 33 690
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Solvyn City Villas complex is located on the Bukit Peninsula — one of the most promising areas of southern Bali with developed infrastructure and convenient transport accessibility.
Pandawa Beach — 12 minutes drive, Green Bowl Beach — 12 minutes drive, Melasti Beach — 20 minutes drive, and White Rock Beach Club — 20 minutes drive. The international airport is a 40-minute drive away. This location provides comfortable access to the main tourist, recreational and infrastructure facilities in southern Bali.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
