6 beds
2 floors
665 sqm
Villa with an area of 665 sq. m on a plot of 1185 sq. m is located in a complex 7 minutes drive from Perenenan beach, providing convenient logistics and increasing the liquidity of the property. 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. There is an office on the second floor. 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. The closed protected area increases privacy, and nanny services, pet services, a personal chef and wellness treatments are available for an additional fee.
Villa purchase savings
$ 3 496 992
price from developer
$ 5 000
deposit
$ 1 393 800
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
+ $ 553 527
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 4 050 519 (see the price growth chart), which will provide you with a 15.83% profit amounting to about $ 553 527
$ 3 496 992
Construction Start
$ 4 050 519
Construction Completion
15.83 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 671 422
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 55 952 per month (≈ +$ 671 422 per year). Yield ~19.2%, estimated payback period — 5.2 years.
19.2 %
Annual ROI (%)
+ $ 55 952
Monthly income
5.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 44 761 per month (≈ +$ 537 138 per year). Yield ~15.4%, estimated payback period — 6.5 years.
15.4 %
Annual ROI (%)
+ $ 44 761
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
$ 3 496 992
07.2026
Frame
$ 3 671 842
+ $ 174 850
11.2026
Facade
$ 3 855 434
+ $ 358 442
04.2027
Interior works
$ 3 932 543
+ $ 435 551
06.2027
Completed
$ 4 050 519
+ $ 553 527
Total return:
+ $ 5 53 527
* 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 $ 3 496 992, split into 3 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 1 393 800 (40% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
07.2026
$ 1 393 800
2
12.2026
$ 1 049 100
3
06.2027
$ 1 049 100
* 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
