2 beds
2 floors
96.8 sqm
Villa with an area of 96.8 sq. m is located on its own plot of 177.7 sq. m and includes two floors, two bedrooms and three bathrooms. Both bedrooms are on the second floor and have their own bathrooms, making the first floor completely dedicated to a spacious living room combined with a kitchen and a guest bathroom, which expands the functionality of the common space. The private pool complements the private villa area. The property is located near several beaches, including the iconic Suluban surf spot, which can be reached on foot in just 10 minutes. This location maintains high demand for real estate and helps maintain its liquidity.
The villa is part of a hotel complex with its own management company, and owners have access to a guaranteed income with a gradual increase: 6% in the first year, 8% in the second and 10% in the third, which makes investments more predictable. Full furnishings «turnkey» are already included in the price, so the buyer can avoid additional costs for arrangement after purchase.
The complex is surf-oriented and offers everything you need for this lifestyle: storage and repair of boards, specialized yoga for surfers and a spa area for recovery between rides. Additional reliability is provided by a guarantee for the structure for a period of 30 years and the opportunity to purchase the object in installments with a down payment of 50%, which is valid after completion of construction. Such a villa will be of interest to sports people who want to live independently in the complex or receive a stable rental income.
Villa purchase savings
$ 409 000
price from developer
$ 3 000
deposit
$ 201 500
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 20 695
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 429 695 (see the price growth chart), which will provide you with a 5.06% profit amounting to about $ 20 695
$ 409 000
Construction Start
$ 429 695
Construction Completion
5.06 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 83 436
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 953 per month (≈ +$ 83 436 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 6 953
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 562 per month (≈ +$ 66 749 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 5 562
Monthly income
6.1 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 409 000
08.2026
Interior works
$ 417 180
+ $ 8 180
11.2026
Completed
$ 429 695
+ $ 20 695
Total return:
+ $ 20 695
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 3 000
The total price is $ 409 000, split into 2 payments through Q4 2026. The deposit is $ 3 000. The first installment is $ 201 500 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
07.2026
$ 201 500
2
11.2026
$ 204 500
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Surfside Villas is located in Uluwatu district, close to the best beaches, surf spots, restaurants and beach clubs in Bali. All major points of attraction are just a few minutes away.
Suluban and Thomas Beach — 4 minutes drive, Padang Padang Beach, Uluwatu Temple and Ulu Cliffhouse — 5 minutes drive, Nyang Nyang Beach — 10 minutes drive. 360 Move Sports Centre and Mana Uluwatu Restaurant are 1 minute's drive away. Ngurah Rai International Airport — about 1 hour drive away.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
