4 beds
2 floors
334 sqm
Villa with an area of 350 sq. m on a plot of 264 sq. m is located in a complex 7 minutes drive from Perenenan beach, which provides convenient logistics and increases the liquidity of the property. The layout includes 4 bedrooms and 6 bathrooms on two floors: the first floor has a bedroom with direct access to its own pool, the second — has three bedrooms, each with access to the bathroom, which makes the format convenient for several families or groups of tenants and allows you to maintain a higher level of income. The view from the windows is focused on its own pool, and the use of quality materials supports a higher price segment.
The price already includes appliances, furniture, design and decor, which reduces additional costs when purchasing and allows you to quickly prepare the property for operation. Having your own swimming pool, sauna and system «smart home» expands the functionality of the villa and meets the expectations of a modern buyer. A parking space is provided for the vehicle, which simplifies the daily use of the facility. The facility is equipped with a separate module for personnel. Installment plans are available with a down payment of 40%, making the purchase more flexible in terms of capital allocation.
The property will be of interest to buyers focused on medium and long-term accommodation, as well as investors who consider real estate as a source of rental income. The complex is located by the river, includes public infrastructure and is managed by OXO Group, which provides a systematic approach to operation. A closed protected area increases the level of comfort and privacy of living, and for an additional fee, nanny services, pet services, a personal chef and wellness procedures are available, allowing you to adapt the level of service to different scenarios for using the property.
Villa purchase savings
$ 843 812
price from developer
$ 5 000
deposit
$ 307 200
down payment
3 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
+ $ 133 564
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 977 376 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 133 564
$ 843 812
Construction Start
$ 977 376
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 142 604
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 884 per month (≈ +$ 142 604 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 11 884
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 507 per month (≈ +$ 114 083 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 9 507
Monthly income
7.4 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
$ 843 812
07.2026
Frame
$ 886 003
+ $ 42 191
11.2026
Facade
$ 930 303
+ $ 86 491
04.2027
Interior works
$ 948 909
+ $ 105 097
06.2027
Completed
$ 977 376
+ $ 133 564
Total return:
+ $ 1 33 564
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 000
The total price is $ 843 812, split into 3 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 307 200 (36% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
06.2026
$ 307 200
2
12.2026
$ 265 810
3
05.2027
$ 265 810
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Bank complex combines convenient transport accessibility and a comfortable living environment. Perenanan Beach — 7 minutes drive, Canggu District — 11 minutes drive, Tanah Lot Temple — 22 minutes drive. The airport is 20 km away and Montessori School Bali is a 16-minute drive away.
The complex itself is located away from the main road, which provides a calmer and more private atmosphere. There are many cafes and restaurants within walking distance: Warung Pantai, Seseh Pizza, BuReka Bistro, Flowerboy, The Solimans, Passo by Nook, Ettore Gelato.
Source: Exclusive 3D Aerial Photography of the «Pererenan» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
