3 beds
2 floors
230 sqm
Villa with an area of 230 sq. m located on a plot of 388 sq. m and is made in a two-story format. The layout includes two full bedrooms and an additional room that can be used as an office, gym or third bedroom, allowing the space to be adapted to different use cases. The two main bedrooms are located in different parts of the second floor and have direct access to the bathrooms, which provides a higher level of privacy. The windows offer views of the garden and Pantai Nyanyi Beach is about 10 minutes' drive away.
The property is equipped with its own swimming pool and parking, and furniture, appliances and the Smart Home system are already included in the price. This avoids additional equipment costs after receiving the keys and provides more convenient control of engineering systems. An additional advantage is the location of the villa in combination with a family concept and pet friendly format, which expands the circle of potential property users.
The complex uses environmentally friendly materials, provides solar panels and water filtration systems, which helps reduce operating costs and meets modern requirements for the quality of real estate. Purchase with a 60% down payment is also available, providing more flexible entry to the project for the buyer. Such a villa will be of interest to investors who want to earn passive income, as well as families considering long-term housing in Bali.
Villa purchase savings
$ 749 618
price from developer
$ 5 000
deposit
$ 444 800
down payment
2 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
+ $ 76 836
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 826 454 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 76 836
$ 749 618
Construction Start
$ 826 454
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 136 430
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 11 369 per month (≈ +$ 136 430 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 11 369
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 095 per month (≈ +$ 109 144 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 9 095
Monthly income
6.9 years
Payback period
Price growth by completition in USD
Construction stages: 2
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
$ 749 618
09.2026
Interior works
$ 787 099
+ $ 37 481
11.2026
Completed
$ 826 454
+ $ 76 836
Total return:
+ $ 76 836
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 2, deposit: 5 000
The total price is $ 749 618, split into 2 payments through Q4 2026. The deposit is $ 5 000. The first installment is $ 444 800 (59% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
07.2026
$ 444 800
2
11.2026
$ 299 820
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Residences is located in a location with convenient transport access to key points on the west coast of Bali. Pantai Nyanyi Beach is —10 minutes' drive, Tanah Lot is —11 minutes' drive, and International Airport is —1 hour's drive.
A 3-minute drive away is Nuanu City — a 44-hectare creative district that combines residential spaces, restaurants, cafes, public areas, educational and cultural projects, creative studios and event venues. A ProEd school is located 12 minutes away, increasing the attractiveness of the location for buyers considering the property for long-term use.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
