3 beds
3 floors
165.4 sqm
Villa with an area of 165.4 sq. m located on a plot of 258.4 sq. m and includes 3 bedrooms and 4 bathrooms. Each bedroom has direct access to the bathroom, which increases the functionality of the layout. The bedrooms are located on the second and third floors, allowing more space on the ground floor to accommodate the kitchen and living room. Having your own pool enhances the use of the area, and 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
$ 560 404
price from developer
5% • $ 28 020
Tinora discount
$ 532 384
amount due
$ 2 000
deposit
$ 157 700
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
+ $ 187 189
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 747 593 (see the price growth chart), which will provide you with a 40.42% profit amounting to about $ 187 189
$ 532 384
Construction Start
$ 747 593
Construction Completion
40.42 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 108 606
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 051 per month (≈ +$ 108 606 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 9 051
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 240 per month (≈ +$ 86 885 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 7 240
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
$ 560 404
12.2026
Foundation
$ 616 444
+ $ 56 040
09.2027
50%
$ 678 088
+ $ 117 684
10.2028
Interior works
$ 711 992
+ $ 151 588
12.2028
Completed
$ 747 592
+ $ 187 188
Total return:
+ $ 1 87 189
* 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 $ 532 384, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 157 700 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
07.2026
$ 157 700
2
02.2027
$ 93 170
3
09.2027
$ 93 170
4
04.2028
$ 93 170
5
12.2028
$ 93 170
* 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
