6 beds
2 floors
625 sqm
Villa with an area of 665 sq. m on a plot of 594 sq. m is located in a complex 7 minutes drive from Perenenan beach, providing convenient logistics and increasing the liquidity of the facility. The layout includes 6 bedrooms and 6 bathrooms, distributed between two floors and an underground level. Each bedroom has access to a bathroom, which increases the level of privacy and makes the format popular for large families or groups. The basement has a home theater and gym, expanding functionality and increasing the attractiveness of renting. The grounds include a swimming pool and garden, and offers views of the jungle and river.
The price already includes equipment, furniture, design and decor, which reduces additional costs and allows you to quickly prepare the facility 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 garage is provided for the car. 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, and for an additional fee, nanny services, pet services, a personal chef and wellness treatments are available to adapt the service to different use cases.
Villa purchase savings
$ 2 740 622
price from developer
$ 5 000
deposit
$ 1 091 200
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
+ $ 433 803
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 3 174 425 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 433 803
$ 2 740 622
Construction Start
$ 3 174 425
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 526 199
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 43 850 per month (≈ +$ 526 199 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 43 850
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 35 080 per month (≈ +$ 420 960 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 35 080
Monthly income
6.5 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
$ 2 740 622
07.2026
Frame
$ 2 877 653
+ $ 137 031
11.2026
Facade
$ 3 021 536
+ $ 280 914
04.2027
Interior works
$ 3 081 967
+ $ 341 345
06.2027
Completed
$ 3 174 426
+ $ 433 804
Total return:
+ $ 4 33 803
* 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 $ 2 740 622, split into 3 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 1 091 200 (40% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
06.2026
$ 1 091 200
2
12.2026
$ 822 210
3
05.2027
$ 822 210
* 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
