2 beds
2 floors
80.9 sqm
You can buy a two-story villa with an area of 80.95 m² on a plot of 104.61 m² with two bedrooms and three bathrooms for your own vacation or short-term rental. The layout divides the residential areas by level. On the ground floor there is a kitchen-living room and one bedroom with its own bathroom, on the second there is a second bedroom with its own bathroom. This solution allows you to comfortably accommodate owners and guests, maintaining a separate space for each. A private pool and garden complement the villa's grounds. The format is suitable for couples, small families, two friends or tourists traveling together, for whom two separate bedrooms and their own relaxation area are important. Nearby is Nuanu City with restaurants, cultural spaces, a concert hall, wellness facilities and places for socializing and leisure. 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, the structure is guaranteed for 25 years, and engineering systems for 5 years. Purchase instalments available during the construction phase.
Villa purchase savings
$ 253 700
price from developer
$ 1 500
deposit
$ 74 600
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
+ $ 84 742
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 338 442 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 84 742
$ 253 700
Construction Start
$ 338 442
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 27 146
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 262 per month (≈ +$ 27 146 per year). Yield ~10.7%, estimated payback period — 9.3 years.
10.7 %
Annual ROI (%)
+ $ 2 262
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 810 per month (≈ +$ 21 717 per year). Yield ~8.6%, estimated payback period — 11.7 years.
8.6 %
Annual ROI (%)
+ $ 1 810
Monthly income
11.7 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
$ 253 700
10.2026
Foundation
$ 266 385
+ $ 12 685
02.2027
3rd floor
$ 293 024
+ $ 39 324
12.2026
Facade
$ 322 326
+ $ 68 626
10.2028
Completed
$ 338 442
+ $ 84 742
Total return:
+ $ 84 742
* 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 $ 253 700, split into 5 payments through Q4 2028. The deposit is $ 1 500. The first installment is $ 74 600 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2026
$ 74 600
2
04.2027
$ 44 400
3
10.2027
$ 44 400
4
04.2028
$ 44 400
5
10.2028
$ 44 400
* 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