2 beds
4 floor
203 sqm
You can buy an apartment of 203 m² with two bedrooms, three bathrooms and a spacious terrace for your own stay, vacation or short-term rent. The kitchen, dining area and living room are combined into a large space for sharing and receiving guests. The bedrooms are located in different parts of the apartment, so they remain private. The master bedroom has a bathtub, the second has two separate beds. The terrace is suitable for outdoor recreation. The windows offer views of the river. This format is suitable for families, couples, groups of friends or relatives, for whom it is important to have separate bedrooms and a large common area for relaxing together. Of additional interest to this audience is the location in Nuanu City, where there is a school, kindergarten, shopping center, restaurants and concert hall
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
$ 850 602
price from developer
$ 5 000
deposit
$ 207 700
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
+ $ 284 122
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 134 724 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 284 122
$ 850 602
Construction Start
$ 1 134 724
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 99 520
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 293 per month (≈ +$ 99 520 per year). Yield ~11.7%, estimated payback period — 8.5 years.
11.7 %
Annual ROI (%)
+ $ 8 293
Monthly income
8.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 635 per month (≈ +$ 79 616 per year). Yield ~9.4%, estimated payback period — 10.7 years.
9.4 %
Annual ROI (%)
+ $ 6 635
Monthly income
10.7 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
+ $ 85 060
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 212 700. By the time of the second payment (june 06), the property price will be $ 935 662. You exit the deal and assign your ownership rights, yielding a 40% profit of $ 85 060
$ 5 000
Deposit
$ 207 700
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
$ 850 602
05.2027
Foundation
$ 935 662
+ $ 85 060
12.2027
50%
$ 1 029 228
+ $ 178 626
06.2028
Facade
$ 1 080 689
+ $ 230 087
12.2028
Completed
$ 1 134 723
+ $ 284 121
Total return:
+ $ 2 84 122
* 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 $ 850 602, split into 4 payments through Q4 2028. The deposit is $ 5 000. The first installment is $ 207 700 (24% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
09.2026
$ 207 700
2
06.2027
$ 212 630
3
03.2028
$ 212 630
4
12.2028
$ 212 630
* 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
