6 beds
2 floors
665 sqm
Villa with an area of 665 sq. m on a plot of 2068 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 6 bedrooms and 6 bathrooms on two floors and on an underground level, with each bedroom having access to a bathroom, which increases privacy and makes the format popular for large families or groups. The basement has a home theater and its own gym, which expands functionality and increases the attractiveness for rent. The villa has a swimming pool and garden, views of the jungle and river, which enhances the value of the location and allows you to generate a higher check.
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. The presence of a swimming pool, sauna and system «smart home» enhances positioning in the higher segment. There is a parking space for the car. Installment plans with a down payment of 40% are available, as well as a refundable deposit, which makes the purchase more flexible and reduces risks for the buyer.
The property will be of interest for purchase by families and couples for long-term residence, as well as investors focused on rental income. The complex is located by the river, with public infrastructure and management by OXO Group, which ensures systematic operation. The closed protected area allows children to safely stay inside the complex; a nanny, personal chef and wellness treatment are available for an additional fee, which maintains stable demand.
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
06.2026
$ 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
