4 beds
2 floors
233 sqm
You can buy a villa of 233 m² on a plot of 435 m² with four bedrooms and five bathrooms for your own stay, vacation or short-term rent. The layout is distributed into two levels. Three bedrooms are located on the ground floor, the fourth — on the second, and each bedroom has its own bathroom. The second floor also has a separate lounge area that can be used for relaxation or work. The spacious kitchen is combined with a living and dining area, and access to the pool makes the common part of the villa convenient for spending time together. The format is suitable for families with children, two couples, groups of friends.
The villa is transferred with furniture and appliances included in the price, so it can be used immediately after completion of construction. 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. Nearby is Nuanu City with restaurants, a school, a kindergarten, a shopping center, a concert hall and spaces for cultural leisure. Installment plans are available for purchase at the construction stage.
Villa purchase savings
$ 979 820
price from developer
$ 5 000
deposit
$ 288 900
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
+ $ 70 167
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 049 987 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 70 167
$ 979 820
Construction Start
$ 1 049 987
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 149 912
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 493 per month (≈ +$ 149 912 per year). Yield ~15.3%, estimated payback period — 6.5 years.
15.3 %
Annual ROI (%)
+ $ 12 493
Monthly income
6.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 9 994 per month (≈ +$ 119 930 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 9 994
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
$ 979 820
10.2026
50%
$ 999 416
+ $ 19 596
01.2027
Facade
$ 1 029 398
+ $ 49 578
09.2027
Completed
$ 1 049 986
+ $ 70 166
Total return:
+ $ 70 167
* 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 $ 979 820, split into 3 payments through Q3 2027. The deposit is $ 5 000. The first installment is $ 288 900 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2026
$ 288 900
2
03.2027
$ 342 960
3
09.2027
$ 342 960
* 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
