1 beds
1 floors
48.9 sqm
You can buy a villa of 48.89 m² with one bedroom and bathroom for your own vacation or short-term rental. The layout integrates the living room with the kitchen area, creating an open space for everyday life and relaxation. From the bedroom there is direct access to the private pool and private garden. High ceilings visually increase space. The format is suitable for one person, couples, digital nomads, travelers and investors who care about private territory and their own swimming pool. Nearby is Nuanu City with restaurants, cultural spaces, a concert hall, wellness facilities and social and leisure areas. The villa is transferred with furniture and appliances included in the price, so it can be used immediately after completion of construction. The infrastructure of the complex includes a swimming pool, SPA, security and parking. During construction, a steel frame is used instead of monolithic concrete. The design is guaranteed for 25 years, for engineering systems for 5 years. Installment plans are available for purchase during the construction phase. The complex has a management company.
Villa purchase savings
$ 189 700
price from developer
$ 1 500
deposit
$ 55 400
down payment
5 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
+ $ 63 365
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 253 065 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 63 365
$ 189 700
Construction Start
$ 253 065
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 19 918
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 660 per month (≈ +$ 19 918 per year). Yield ~10.5%, estimated payback period — 9.5 years.
10.5 %
Annual ROI (%)
+ $ 1 660
Monthly income
9.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 328 per month (≈ +$ 15 935 per year). Yield ~8.4%, estimated payback period — 11.9 years.
8.4 %
Annual ROI (%)
+ $ 1 328
Monthly income
11.9 years
Payback period
Price growth by completition in USD
Construction stages: 4
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
$ 189 700
10.2026
Foundation
$ 199 185
+ $ 9 485
02.2027
3rd floor
$ 219 104
+ $ 29 404
12.2026
Facade
$ 241 014
+ $ 51 314
10.2028
Completed
$ 253 065
+ $ 63 365
Total return:
+ $ 63 365
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 500
The total price is $ 189 700, split into 5 payments through Q4 2028. The deposit is $ 1 500. The first installment is $ 55 400 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2026
$ 55 400
2
04.2027
$ 33 200
3
10.2027
$ 33 200
4
04.2028
$ 33 200
5
10.2028
$ 33 200
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nyanyi — a developing coastal location on the west coast of Bali that is suitable for short-term rentals, holidays and own accommodation. The area is chosen by tourists, digital nomads, couples, families, expats, entrepreneurs and international professionals who care about the ocean, the measured atmosphere and access to modern infrastructure. Nuanu City — about 2 minutes drive, a creative cluster of 44 hectares with restaurants, educational projects, wellness spaces, art venues and events, especially attractive to families, international residents and event guests. Tanah Lot — about 13 minutes drive, a famous temple on the coast and one of the main tourist attractions in Bali, where people come to get acquainted with the culture of the island and see iconic views. Pantai Nyanyi — 3–4 minute drive, black volcanic sand beach, suitable for walking, surfing and relaxing by the ocean. Canggu — 18–20 minutes drive, a sought-after lifestyle area with restaurants, cafes, shops, surfing and beach clubs, expanding leisure opportunities for tourists and expats.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
