5 beds
3 floors
322 sqm
Villa with an area of 322 sq. m located on a plot of 549 sq. m and includes 5 bedrooms and 6 bathrooms, distributed on three levels. Each bedroom has access to its own bathroom, making the layout more functional. The sleeping areas are divided by floor: one bedroom is located in the basement level, three bedrooms — on the ground floor and another — on the second, which provides additional privacy for owners and guests. The property is just a 12-minute drive from Pantai Nyanyi Beach, and the view of the courtyard creates a more private experience of the space. The territory has its own swimming pool and parking, and at the buyer’s request, the layout can be supplemented with a home cinema or your own wellness room, adapting the space to an individual use scenario.
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
$ 1 309 596
price from developer
$ 5 000
deposit
$ 387 900
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
+ $ 93 783
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 403 379 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 93 783
$ 1 309 596
Construction Start
$ 1 403 379
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 221 322
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 18 443 per month (≈ +$ 221 322 per year). Yield ~16.9%, estimated payback period — 5.9 years.
16.9 %
Annual ROI (%)
+ $ 18 443
Monthly income
5.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 14 755 per month (≈ +$ 177 057 per year). Yield ~13.5%, estimated payback period — 7.4 years.
13.5 %
Annual ROI (%)
+ $ 14 755
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
$ 1 309 596
10.2026
50%
$ 1 335 788
+ $ 26 192
01.2027
Facade
$ 1 375 862
+ $ 66 266
09.2027
Completed
$ 1 403 379
+ $ 93 783
Total return:
+ $ 93 783
* 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 $ 1 309 596, split into 3 payments through Q3 2027. The deposit is $ 5 000. The first installment is $ 387 900 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
07.2026
$ 387 900
2
02.2027
$ 458 350
3
09.2027
$ 458 350
* 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
