4 beds
2 floors
233 sqm
Villa with an area of 233 sq. m located on a plot of 435 sq. m and includes 4 bedrooms and 5 bathrooms. Each bedroom has its own access to the bathroom, making the layout more comfortable and functional for living. The sleeping areas are distributed between floors: three bedrooms are on the ground floor and one — on the second, providing additional privacy. The property is located just 12 minutes' drive from Pantai Nyanyi Beach, and the view of the courtyard creates a more secluded atmosphere. The property offers a private pool and parking, and at the buyer's request, one of the rooms can be decorated as a home theater, wellness room or other functional space in accordance with personal preferences.
The project also uses natural and environmentally friendly materials, which strengthens the positioning of the property in the modern real estate segment. 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 use the property for their own residence during vacations or holidays.
Villa purchase savings
$ 979 820
price from developer
$ 5 000
deposit
$ 288 900
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
+ $ 70 167
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 049 987 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 70 167
$ 979 820
Construction Start
$ 1 049 987
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 165 590
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 799 per month (≈ +$ 165 590 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 13 799
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 11 039 per month (≈ +$ 132 472 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 11 039
Monthly income
7.4 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
$ 979 820
10.2026
50%
$ 999 416
+ $ 19 596
01.2027
Facade
$ 1 029 398
+ $ 49 578
09.2027
Completed
$ 1 049 986
+ $ 70 166
Total return:
+ $ 70 167
* 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 $ 979 820, split into 3 payments through Q3 2027. The deposit is $ 5 000. The first installment is $ 288 900 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
07.2026
$ 288 900
2
02.2027
$ 342 960
3
09.2027
$ 342 960
* 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 12-minute drive from Pantai Nyanyi Beach — 12-minute drive to Tanah Lot — 10-minute drive. The international airport is a 1 hour and 30 minute drive away.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
