1 beds
1 floor
72 sqm
Apartment with an area of 72 sq. m are located on the 1st floor of the complex and include 1 bedroom and 1 bathroom. The space is designed in a two-level format: on the first level there is a living area, and the bedroom is placed on the second level, which allows for more efficient use of usable space and visual separation of living areas. The apartment has the largest balcony overlooking the garden, and Pantai Nyanyi Beach is 6 minutes away by car. The format of a hotel complex with turnkey service «turnkey vacation» simplifies the operation of real estate and makes the purchase more convenient for the owner.
Natural materials are used in the finishing, which supports the positioning of the object in a higher segment and has a positive effect on liquidity. Furniture and equipment are fully included in the price, so after receiving the keys, the buyer will not need additional investments in the arrangement of the apartment. The property is managed by Nuanu Hospitality, and there is also a guarantee of a return of 10.1% per annum for the first 4 years, which makes the purchase more predictable from the point of view of the financial model.
Additionally, installment plans with a down payment of 30% are available, which reduces the financial burden at the acquisition stage. Such an object will be of interest to investors who want to receive passive income through short-term rentals and at the same time have the opportunity to come on vacation to their own apartments.
Apartment purchase savings
$ 267 557
price from developer
$ 3 000
deposit
$ 77 300
down payment
4 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
+ $ 27 593
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 295 150 (see the price growth chart), which will provide you with a 10.31% profit amounting to about $ 27 593
$ 267 557
Construction Start
$ 295 150
Construction Completion
10.31 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 568
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 214 per month (≈ +$ 50 568 per year). Yield ~18.9%, estimated payback period — 5.3 years.
18.9 %
Annual ROI (%)
+ $ 4 214
Monthly income
5.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 371 per month (≈ +$ 40 455 per year). Yield ~15.1%, estimated payback period — 6.6 years.
15.1 %
Annual ROI (%)
+ $ 3 371
Monthly income
6.6 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
$ 267 557
08.2026
Facade
$ 272 908
+ $ 5 351
12.2026
Interior works
$ 281 095
+ $ 13 538
03.2027
Completed
$ 295 150
+ $ 27 593
Total return:
+ $ 27 593
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 3 000
The total price is $ 267 557, split into 4 payments through Q1 2027. The deposit is $ 3 000. The first installment is $ 77 300 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
06.2026
$ 77 300
2
09.2026
$ 62 420
3
12.2026
$ 62 420
4
03.2027
$ 62 420
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
X Hotel is located in Nuanu — a modern creative area on the west coast of Bali. Pantai Nyanyi Beach — 6 minutes drive, Tanah Lot Temple — about 20 minutes, Ngurah Rai International Airport is approximately 1 hour away. Also nearby are Luna Beach Club — a 4-minute drive, Aurora Media Park — a 3-minute drive, Magic Garden — a 3-minute drive and Pacha Alpaca — just a 2-minute drive.
Nuanu — is a large-scale area of approximately 44 hectares, where residential spaces, cultural projects and modern infrastructure are combined. The territory includes restaurants and cafes, educational and creative spaces, walking areas, areas for events and active recreation. The project is focused on a comfortable urban environment, safe walking routes and sustainable development.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
