3 beds
2 floors
168 sqm
For sale is a villa of 168 m² on a plot of 412 m² with three bedrooms and four bathrooms distributed on two levels. Two bedrooms are located on the ground floor, one — on the second, each with its own bathroom, which is convenient for families and guests. The layout is oriented towards the courtyard and provides for private recreation areas. The villa has a private swimming pool and parking. Additional space can be adapted to suit an office, study room, library or lounge area depending on the needs of the owner.
The villa is available with furniture and appliances, so you can buy the property without additional costs for basic equipment after receiving the keys. Natural and environmentally friendly materials are used in the finishing. An installment plan with a down payment of 30% is available for purchase, which allows you to distribute the financial burden. The format is suitable for a large family, several generations, buyers with children and those for whom it is important to have a separate space for work or leisure. Also, the villa can be purchased as investment property for short-term rentals.
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
+ $ 115 953
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 663 per month (≈ +$ 115 953 per year). Yield ~15.3%, estimated payback period — 6.5 years.
15.3 %
Annual ROI (%)
+ $ 9 663
Monthly income
6.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 730 per month (≈ +$ 92 763 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 730
Monthly income
8.2 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
09.2026
$ 222 400
2
03.2027
$ 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
Nyanyi — a promising coastal location on the west coast of Bali that attracts international residents, tourists, families and those who choose a quiet life near the ocean. Nuanu Creative City — 44 ha creative cluster with restaurants, ProEd International School, art spaces, wellness infrastructure, parks, entertainment and activities, so the area is suitable for living, working and relaxing in an international environment. Pantai Nyanyi — surf spot beach with natural surroundings, interesting for lovers of the ocean, walks and outdoor activities. Luna Beach Club — beach club with restaurants and leisure areas that enhances leisure opportunities by the water. Tanah Lot — is a famous temple and one of the main attractions of Bali, attracting tourists and creating additional interest in the west coast. Canggu — a popular area with restaurants, cafes, shops, surfing and wellness services, complementing Nyanyi's infrastructure. Buying real estate in Nyanyi is profitable for your own accommodation, recreation and rental for those who want to purchase a property in Bali near the ocean and modern lifestyle infrastructure.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
