3 beds
4 floor
477 sqm
You can buy a spacious penthouse with an area of 477 m² with three bedrooms, four bathrooms, an office, a dressing room and a large kitchen-living room for your own stay, vacation or short-term rent. The bedrooms are located in different parts of the apartment and do not have common walls, so they remain private. The windows face three sides and offer ocean views, and the master bedroom has a bathtub. The living room is combined with a kitchen and dining area, and the large terrace is suitable for relaxation and reception. The layout is suitable for large families, two couples, groups of friends who need separate private areas and space for living together. The penthouse 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. An additional advantage for permanent residence and recreation is the Nuanu City infrastructure, where there is a school, kindergarten, shopping center, restaurants and a concert hall. Installment plans are available for the construction period.
Apartment purchase savings
$ 2 100 000
price from developer
$ 5 000
deposit
$ 520 000
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
+ $ 701 452
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 2 801 452 (see the price growth chart), which will provide you with a 33.4% profit amounting to about $ 701 452
$ 2 100 000
Construction Start
$ 2 801 452
Construction Completion
33.4 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 193 200
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 16 100 per month (≈ +$ 193 200 per year). Yield ~9.2%, estimated payback period — 10.9 years.
9.2 %
Annual ROI (%)
+ $ 16 100
Monthly income
10.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 12 880 per month (≈ +$ 154 560 per year). Yield ~7.4%, estimated payback period — 13.6 years.
7.4 %
Annual ROI (%)
+ $ 12 880
Monthly income
13.6 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
+ $ 210 000
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 525 000. By the time of the second payment (june 06), the property price will be $ 2 310 000. You exit the deal and assign your ownership rights, yielding a 40% profit of $ 210 000
$ 5 000
Deposit
$ 520 000
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
$ 2 100 000
05.2027
Foundation
$ 2 310 000
+ $ 210 000
12.2027
50%
$ 2 541 000
+ $ 441 000
06.2028
Facade
$ 2 668 050
+ $ 568 050
12.2028
Completed
$ 2 801 452
+ $ 701 452
Total return:
+ $ 7 01 452
* 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 $ 2 100 000, split into 4 payments through Q4 2028. The deposit is $ 5 000. The first installment is $ 520 000 (25% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2026
$ 520 000
2
06.2027
$ 525 000
3
03.2028
$ 525 000
4
12.2028
$ 525 000
* 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
