Studio
1 floor
50 sqm
You can buy an apartment of 50 m² with a spacious sleeping area, a compact kitchen area and a terrace for your own stay, relaxation or short-term rent. The layout is in an open space format, where the bedroom area occupies the main part of the apartment, and the kitchen is located closer to the entrance. The terrace is suitable for outdoor recreation. The apartment has a view of the river. A full kitchen is an advantage of this layout as it is not provided in all studios. The format is suitable for one person or couple, digital nomads. An additional advantage for this audience is the location in Nuanu City, where restaurants, cultural spaces, a concert hall, wellness areas, events and social spaces are available.
The apartment is transferred with furniture and appliances included in the price , so it can be used immediately after completion of construction without self-arrangement. The complex has a swimming pool, restaurant, spa and lounge areas. The management company provides service at the level of a five-star hotel. Payment plan available for the construction period.
Apartment purchase savings
$ 185 000
price from developer
$ 5 000
deposit
$ 41 200
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
+ $ 61 795
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 246 795 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 61 795
$ 185 000
Construction Start
$ 246 795
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 29 415
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 451 per month (≈ +$ 29 415 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 2 451
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 961 per month (≈ +$ 23 532 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 1 961
Monthly income
7.9 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 18 500
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 46 200. By the time of the second payment (june 06), the property price will be $ 203 500. You exit the deal and assign your ownership rights, yielding a 40% profit of $ 18 500
$ 5 000
Deposit
$ 41 200
First Installment
40 %
Profit, %
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
$ 185 000
05.2027
Foundation
$ 203 500
+ $ 18 500
12.2027
50%
$ 223 850
+ $ 38 850
06.2028
Facade
$ 235 042
+ $ 50 042
12.2028
Completed
$ 246 794
+ $ 61 794
Total return:
+ $ 61 795
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 4, deposit: 5 000
The total price is $ 185 000, split into 4 payments through Q4 2028. The deposit is $ 5 000. The first installment is $ 41 200 (22% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
09.2026
$ 41 200
2
06.2027
$ 46 270
3
03.2028
$ 46 270
4
12.2028
$ 46 270
* 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 your own accommodation, holidays and short-term rentals. The area is chosen by families, expats, tourists and international professionals who care about the beach, wellness infrastructure, and education. Pantai Nyanyi — beach with black volcanic sand, about 1 minute drive, suitable for walking, relaxing and surfing. Nuanu City — large lifestyle cluster with an area of 44 hectares, about 2 minutes drive, with restaurants, wellness spaces, international educational projects, art venues and events. For families it is a convenient source of educational and leisure infrastructure, and for tourists and international residents — a place for relaxation, work and communication. Canggu — about 15 minutes drive, a popular area with restaurants, cafes, shops, surf spots and entertainment that expands opportunities for everyday life and relaxation. Tanah Lot — famous temple and tourist attraction in Bali, which is about 13 minutes drive away. This location allows you to combine the calm atmosphere of Nyanyi with quick access to the ocean, Nuanu City infrastructure and active life of Canggu.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
