4 beds
2 floors
350 sqm
Villa with an area of 350 sq. m on a plot of 653 sq. m is located in a complex 7 minutes drive to Perenenan beach, which provides convenient logistics and increases the liquidity of the property. The layout includes 4 bedrooms and 4 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. Installment plans are available with a down payment of 40%, making the purchase more flexible in terms of capital allocation. Additionally, a return deposit is provided, which reduces risks for the buyer and makes the terms of the transaction more transparent.
The property will be of interest for purchase by families and couples for long-term residence, as well as investors who plan to make money on rent. The complex is located by the river and includes public infrastructure, managed by OXO Group, which ensures systematic operation. The enclosed protected area allows children to safely be inside the complex, and babysitting, a personal chef and a wellness treatment are available for an additional fee, expanding use cases and maintaining stable demand.
Villa purchase savings
$ 817 830
price from developer
$ 5 000
deposit
$ 322 100
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
+ $ 129 451
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 947 281 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 129 451
$ 817 830
Construction Start
$ 947 281
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 138 213
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 518 per month (≈ +$ 138 213 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 11 518
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 214 per month (≈ +$ 110 571 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 9 214
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
$ 817 830
07.2026
Frame
$ 858 722
+ $ 40 892
11.2026
Facade
$ 901 658
+ $ 83 828
04.2027
Interior works
$ 919 691
+ $ 101 861
06.2027
Completed
$ 947 282
+ $ 129 452
Total return:
+ $ 1 29 451
* 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 $ 817 830, split into 3 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 322 100 (39% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
06.2026
$ 322 100
2
12.2026
$ 245 360
3
06.2027
$ 245 360
* 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
