3 beds
2 floors
168 sqm
You can buy a villa of 168 m² on a plot of 412 m² with three bedrooms and four bathrooms for your own stay, vacation or short-term rent. The layout is distributed into two levels. There are two bedrooms on the ground floor, a third on the second —, and each bedroom has its own bathroom. The additional room can be used as an office, library, study room or lounge. The private pool complements the villa space. The format is suitable for families with children, two couples, groups of friends or relatives, as well as buyers for whom it is important to combine several bedrooms with a separate space for work or leisure. Nearby is Nuanu City with restaurants, a school, a kindergarten, a shopping center, a concert hall and spaces for cultural leisure.
Furniture and appliances are included in the price; after construction is completed, the apartments are ready for occupancy and rental. Natural materials are used in the finishing. The infrastructure of the complex includes a hydrotherapy pool, sauna, hammam, fitness center, cafe and lounge area, as well as parking, charging stations for electric vehicles and security. Installment plans available upon purchase.
Villa purchase savings
$ 757 865
price from developer
$ 5 000
deposit
$ 222 400
down payment
3 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
+ $ 54 272
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 812 137 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 54 272
$ 757 865
Construction Start
$ 812 137
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 115 953
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 663 per month (≈ +$ 115 953 per year). Yield ~15.3%, estimated payback period — 6.5 years.
15.3 %
Annual ROI (%)
+ $ 9 663
Monthly income
6.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 730 per month (≈ +$ 92 763 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 7 730
Monthly income
8.2 years
Payback period
Price growth by completition in USD
Construction stages: 3
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
$ 757 865
10.2026
50%
$ 773 022
+ $ 15 157
01.2027
Facade
$ 796 213
+ $ 38 348
09.2027
Completed
$ 812 137
+ $ 54 272
Total return:
+ $ 54 272
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 000
The total price is $ 757 865, split into 3 payments through Q3 2027. The deposit is $ 5 000. The first installment is $ 222 400 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2026
$ 222 400
2
03.2027
$ 265 230
3
09.2027
$ 265 230
* 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 in Bali on the west coast of the island, which is suitable for your own accommodation, relaxing holidays and short-term rentals in Bali. The Nyanyi area is chosen by families, couples, tourists, digital nomads, expats and international professionals who care about nature, the ocean, wellness and a comfortable living environment. Pantai Nyanyi — beach with black volcanic sand, about 2 minutes drive, suitable for walking, surfing and relaxing by the ocean. Nuanu City — creative cluster in Bali with an area of 44 hectares, about 2 minutes drive, combining restaurants, educational projects, wellness spaces, art venues, entertainment and events. For families, it is an additional educational and leisure infrastructure, and for tourists, expats and digital nomads — places to relax, socialize and work. Tanah Lot —one of Bali's famous attractions, about 14–16 minutes drive, a popular spot to explore the island's culture. Canggu — about 25 minutes drive, popular lifestyle area of Bali with restaurants, cafes, shops, surf spots, beach clubs and an active social life.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
