1 beds
3 floor
74 sqm
You can buy an apartment of 74 m² with one bedroom, two bathrooms and a terrace for your own stay, vacation or short-term rent. The bedroom is separated from the living room and complemented by a dressing room, so the space is conveniently divided into private and common areas. The living room is suitable for relaxation, work and reception, and the terrace creates additional outdoor space. The windows offer views of the river. The format is suitable for couples, digital nomads, travelers and investors who value a separate bedroom, work area and the ability to combine personal use with rent. An additional advantage for permanent residence and recreation is the Nuanu City infrastructure, where there are restaurants, Luna Beach Club, wellness spaces, cultural venues, events and places for communication and business meetings.
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, and the management company provides service at the level of a five-star hotel. Payment plan available for the construction period.
Apartment purchase savings
$ 269 000
price from developer
$ 5 000
deposit
$ 62 200
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
+ $ 89 853
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 358 853 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 89 853
$ 269 000
Construction Start
$ 358 853
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 38 736
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 228 per month (≈ +$ 38 736 per year). Yield ~14.4%, estimated payback period — 6.9 years.
14.4 %
Annual ROI (%)
+ $ 3 228
Monthly income
6.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 582 per month (≈ +$ 30 989 per year). Yield ~11.5%, estimated payback period — 8.7 years.
11.5 %
Annual ROI (%)
+ $ 2 582
Monthly income
8.7 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
+ $ 26 900
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 67 200. By the time of the second payment (june 06), the property price will be $ 295 900. You exit the deal and assign your ownership rights, yielding a 40% profit of $ 26 900
$ 5 000
Deposit
$ 62 200
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
$ 269 000
05.2027
Foundation
$ 295 900
+ $ 26 900
12.2027
50%
$ 325 490
+ $ 56 490
06.2028
Facade
$ 341 764
+ $ 72 764
12.2028
Completed
$ 358 852
+ $ 89 852
Total return:
+ $ 89 853
* 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 $ 269 000, split into 4 payments through Q4 2028. The deposit is $ 5 000. The first installment is $ 62 200 (23% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
09.2026
$ 62 200
2
06.2027
$ 67 270
3
03.2028
$ 67 270
4
12.2028
$ 67 270
* 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
