2 beds
3 floor
101.2 sqm
Completely ready-to-live house with high-segment furniture and appliances (volume refrigerator, hob, microwave, washing machine with dryer, wine cabinet, dishwasher). The first line of the ocean – villa is located just 80 meters from the best beaches in Bali (the beaches are ideal for both relaxing holidays and snorkeling, surfing, kitesurfing), close to luxury hotels and infrastructure. Private pool (Green Stone natural stone finish) with hydromassage and lounge area for relaxation. Panoramic glazing – large windows with a thin black profile fill the house with natural light and offer magnificent views. Waterproofing of the foundation is provided, which will eliminate the penetration of capillary moisture (dampness, fungus, destruction of structures and finishes). During the construction of the facility, natural materials were used and high-quality finishing was carried out
Apartment purchase savings
$ 442 889
price from developer
$ 3 000
deposit
$ 129 900
down payment
6 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
+ $ 177 477
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 620 366 (see the price growth chart), which will provide you with a 40.07% profit amounting to about $ 177 477
$ 442 889
Construction Start
$ 620 366
Construction Completion
40.07 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 100 536
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 378 per month (≈ +$ 100 536 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 8 378
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 702 per month (≈ +$ 80 429 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 6 702
Monthly income
5.5 years
Payback period
Price growth by completition in USD
Construction stages: 5
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
$ 442 889
10.2025
Land purchased
$ 465 033
+ $ 22 144
06.2026
50%
$ 488 285
+ $ 45 396
12.2026
Facade
$ 537 114
+ $ 94 225
07.2027
Interior works
$ 563 970
+ $ 121 081
12.2027
Completed
$ 620 367
+ $ 177 478
Total return:
+ $ 1 77 477
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 6, deposit: 3 000
The total price is $ 442 889, split into 6 payments through Q4 2027. The deposit is $ 3 000. The first installment is $ 129 900 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 000
1
08.2026
$ 129 900
2
11.2026
$ 62 000
3
02.2027
$ 62 000
4
05.2027
$ 62 000
5
08.2027
$ 62 000
6
12.2027
$ 62 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Nusa Dua — one of the most prestigious and expensive areas of Bali, originally created as an international closed tourist area. There are guarded entrances, minimal traffic and a fully landscaped environment, which creates a high level of security and service. From the complex to the ocean it is only two minutes walk, next to — two best beaches with a soft entry into the water and without waves. Within walking distance are gourmet restaurants, five-star hotels of world brands, spas, a golf club and the Bali Collection shopping complex. The area features the best roads on the island and fast access to the airport —20–30 minutes without traffic jams, attracting tourists with a high average bill and providing stable rentals all year round.
Source: Exclusive 3D Aerial Photography of the «Nusa Dua» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
