1 beds
1 floors
46.3 sqm
You can buy a villa of 46.3 m² on a plot of land of 128.38 m² in Solvyn City in Bali for personal holidays or short-term rentals. The layout is made in the format of an open space, where the sleeping area is combined with the living room and kitchen area, and a separate bathroom is located next to the living part. From the residential area there is access to a terrace, which can be used as an additional place for relaxation. A private pool and ocean view complement the villa's private resort format. The format is suitable for a couple, one person, expat, digital nomad or tourist. The Solvyn City concept is associated with wellness programs, restoration and longevity, therefore the territory includes SPA and recovery areas, a wellness center, yoga and fitness. The infrastructure of the complex includes a swimming pool, a coworking space, a cafe, two restaurants, a cinema, a children's playground, walking areas and an artificial surf wave. The location in Bukit is convenient for relaxation due to its proximity to the ocean, beaches, surf spots and resort infrastructure. Furniture and appliances included in the price, management company in operation, installment plan available. The design is provided with a 25 year warranty.
Villa purchase savings
$ 202 700
price from developer
5% • $ 10 135
Tinora discount
$ 192 565
amount due
$ 2 000
deposit
$ 55 800
down payment
5 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
+ $ 67 707
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 270 407 (see the price growth chart), which will provide you with a 40.42% profit amounting to about $ 67 707
$ 192 565
Construction Start
$ 270 407
Construction Completion
40.42 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 18 294
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 524 per month (≈ +$ 18 294 per year). Yield ~9.5%, estimated payback period — 10.5 years.
9.5 %
Annual ROI (%)
+ $ 1 524
Monthly income
10.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 220 per month (≈ +$ 14 635 per year). Yield ~7.6%, estimated payback period — 13.2 years.
7.6 %
Annual ROI (%)
+ $ 1 220
Monthly income
13.2 years
Payback period
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
$ 202 700
12.2026
Foundation
$ 222 970
+ $ 20 270
09.2027
50%
$ 245 267
+ $ 42 567
10.2028
Interior works
$ 257 530
+ $ 54 830
12.2028
Completed
$ 270 406
+ $ 67 706
Total return:
+ $ 67 707
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 192 565, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 55 800 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2026
$ 55 800
2
04.2027
$ 33 690
3
11.2027
$ 33 690
4
05.2028
$ 33 690
5
12.2028
$ 33 690
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
Bukit — prestigious coastal location in the south of Bali, suitable for short-term rentals and your own holidays. The area attracts tourists, couples, surfers, wellness travelers, expats and international professionals who care about the ocean, scenic nature, measured rhythm and resort lifestyle. Melasti Beach — about 15 minutes drive, a popular south coast beach with white sand, limestone cliffs and water recreation facilities. Pandawa Golf — 7–8 minute drive, a golf club off the coast that expands opportunities for active leisure and attracts golf lovers. Garuda Wisnu Kencana — about 20 minutes drive, a cultural park with a monumental statue of Garuda and Vishnu, events and venues introducing the traditions of Bali. Pandawa Beach — 6–7 minutes drive, a picturesque bay with snow-white sand and calm waters, suitable for swimming, walking and relaxing holidays by the ocean. This location allows you to combine seaside recreation, sports and cultural experiences, making the area suitable for purchasing real estate for tourist rent and personal use.
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora