3 beds
2 floors
97.6 sqm
You can buy a two-story villa with an area of 97.59 m² on a plot of 127.85 m² with three bedrooms and four bathrooms for your own vacation or short-term rental. The layout divides the living space between two levels. On the ground floor there are two bedrooms in different parts of the villa, each with its own bathroom and access to the pool, and the third bedroom is on the second floor. The shared kitchen-living room is located on the ground floor and is suitable for relaxation. The format is suitable for families with children, two couples, groups of friends traveling together, as well as investors who value three separate bedrooms, private bathrooms and a private pool. 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. Steel frame technology is used in construction. The design is guaranteed for 25 years, for engineering systems — 5 years. The infrastructure of the complex includes a swimming pool, SPA, security and parking. Installment plans are available for purchase during the construction phase.
Villa purchase savings
$ 315 000
price from developer
$ 1 500
deposit
$ 93 000
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
+ $ 105 218
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 420 218 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 105 218
$ 315 000
Construction Start
$ 420 218
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 33 075
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 756 per month (≈ +$ 33 075 per year). Yield ~10.5%, estimated payback period — 9.5 years.
10.5 %
Annual ROI (%)
+ $ 2 756
Monthly income
9.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 205 per month (≈ +$ 26 460 per year). Yield ~8.4%, estimated payback period — 11.9 years.
8.4 %
Annual ROI (%)
+ $ 2 205
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
$ 315 000
10.2026
Foundation
$ 330 750
+ $ 15 750
02.2027
3rd floor
$ 363 825
+ $ 48 825
12.2026
Facade
$ 400 208
+ $ 85 208
10.2028
Completed
$ 420 218
+ $ 105 218
Total return:
+ $ 1 05 218
* 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 $ 315 000, split into 5 payments through Q4 2028. The deposit is $ 1 500. The first installment is $ 93 000 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
10.2026
$ 93 000
2
04.2027
$ 55 120
3
10.2027
$ 55 120
4
04.2028
$ 55 120
5
10.2028
$ 55 120
* 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
