3 beds
2 floors
168 sqm
Villa with an area of 168 sq. m located on a plot of 412 sq. m and includes 3 bedrooms and 3 bathrooms on two floors. Each bedroom has access to its own bathroom, making the layout more functional. The property is just a 6-minute drive from Pantai Nyanyi Beach, and the view of the courtyard creates a more private experience of the space. Additionally, a swimming pool and parking are provided, which increases the convenience of using the property for the buyer. At the buyer's discretion, a study room, library or lounge area can be added to the layout, allowing the space to be adapted to a personal use scenario.
The project also uses natural and environmentally friendly materials, which strengthens the positioning of the property in the modern real estate segment of Bali. Furniture and equipment are already included in the price, so you can buy a villa without additional investments in equipment after receiving the keys. The villa is located in a complex with a wellness concept, where infrastructure for restoration and balance has been created, including a sauna and an ice font, forming a space for proper rest and reboot. Installment plans with a down payment of 30% are also available for buyers.
The project implements eco-friendly solutions: solar panels, water recycling and filtration system, as well as charging for electric vehicles. Such a property will be of interest to buyers who want to purchase a villa to generate passive income, but at the same time retain the opportunity to come to Bali and use the property for their own residence during vacations or holidays.
Villa purchase savings
$ 757 865
price from developer
$ 5 000
deposit
$ 222 400
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
+ $ 54 272
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 812 137 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 54 272
$ 757 865
Construction Start
$ 812 137
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 137 931
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 494 per month (≈ +$ 137 931 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 11 494
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 195 per month (≈ +$ 110 345 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 9 195
Monthly income
6.9 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 757 865
10.2026
50%
$ 773 022
+ $ 15 157
01.2027
Facade
$ 796 213
+ $ 38 348
09.2027
Completed
$ 812 137
+ $ 54 272
Total return:
+ $ 54 272
* 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 $ 757 865, split into 3 payments through Q3 2027. The deposit is $ 5 000. The first installment is $ 222 400 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
06.2026
$ 222 400
2
01.2027
$ 265 230
3
09.2027
$ 265 230
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Pavillions complex is located just a 2-minute drive from Nuanu City — a large-scale creative space that brings together residential projects, educational initiatives, restaurants and cafes, creative studios, public areas and modern infrastructure. Proximity to one of Bali's most actively developing projects is an important advantage of the location.
ProEd Global School is a 5-minute drive away, Pantai Nyanyi Beach is a — 10-minute drive, Tanah Lot Temple is a — 10-minute drive away. The international airport is a 1-hour drive away.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
