3 beds
3 floors
165.4 sqm
You can buy a villa with an area of 165.4 m² on a plot of land of 258.4 m² in Solvyn City in Bali for your own holiday or short-term rental. The layout includes 3 bedrooms and 4 bathrooms, with each bedroom having direct access to the bathroom. The bedrooms are located on the second and third floors, so the first level is reserved for a spacious living room and kitchen, creating a convenient common area for relaxation and receiving guests. The private pool complements the private area, and ocean view enhances the attractiveness for relaxation. The format is suitable for couple, family, expats, group of friends, digital nomad or tourist. The Solvyn City concept is associated with wellness programs, restoration and longevity. The infrastructure of the complex includes a swimming pool, SPA and recovery areas, a wellness center, a coworking space, a cafe, two restaurants, a cinema, a children's playground, walking areas and an artificial surf wave. The location in Bukita combines proximity to the ocean, beaches 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
$ 560 404
price from developer
5% • $ 28 020
Tinora discount
$ 532 384
amount due
$ 2 000
deposit
$ 157 700
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
+ $ 187 189
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 747 593 (see the price growth chart), which will provide you with a 40.42% profit amounting to about $ 187 189
$ 532 384
Construction Start
$ 747 593
Construction Completion
40.42 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 50 576
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 4 215 per month (≈ +$ 50 576 per year). Yield ~9.5%, estimated payback period — 10.5 years.
9.5 %
Annual ROI (%)
+ $ 4 215
Monthly income
10.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 3 372 per month (≈ +$ 40 461 per year). Yield ~7.6%, estimated payback period — 13.2 years.
7.6 %
Annual ROI (%)
+ $ 3 372
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
$ 560 404
12.2026
Foundation
$ 616 444
+ $ 56 040
09.2027
50%
$ 678 088
+ $ 117 684
10.2028
Interior works
$ 711 992
+ $ 151 588
12.2028
Completed
$ 747 592
+ $ 187 188
Total return:
+ $ 1 87 189
* 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 $ 532 384, split into 5 payments through Q4 2028. The deposit is $ 2 000. The first installment is $ 157 700 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
10.2026
$ 157 700
2
04.2027
$ 93 170
3
11.2027
$ 93 170
4
05.2028
$ 93 170
5
12.2028
$ 93 170
* 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
