5 beds
3 floors
322 sqm
You can buy a villa of 322 m² on a plot of 549 m² with five bedrooms and six bathrooms for your own stay, vacation or short-term rent. The layout is distributed into three levels. The main floor contains three bedrooms, another is upstairs, and the fifth is placed on the lower level. Each bedroom has its own bathroom. On the upper level there is a lounge area, and in the basement you can organize a home cinema or wellness space. Private pool complements the villa. The format is suitable for large families, two or more 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, cultural venues, a concert hall, recreation and leisure spaces, which expands the opportunities for buyers. Installment plans are available for purchase during the construction phase.
Villa purchase savings
$ 1 309 596
price from developer
$ 5 000
deposit
$ 387 900
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
+ $ 93 783
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 403 379 (see the price growth chart), which will provide you with a 7.16% profit amounting to about $ 93 783
$ 1 309 596
Construction Start
$ 1 403 379
Construction Completion
7.16 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 206 916
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 17 243 per month (≈ +$ 206 916 per year). Yield ~15.8%, estimated payback period — 6.3 years.
15.8 %
Annual ROI (%)
+ $ 17 243
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 13 794 per month (≈ +$ 165 533 per year). Yield ~12.6%, estimated payback period — 7.9 years.
12.6 %
Annual ROI (%)
+ $ 13 794
Monthly income
7.9 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
$ 1 309 596
10.2026
50%
$ 1 335 788
+ $ 26 192
01.2027
Facade
$ 1 375 862
+ $ 66 266
09.2027
Completed
$ 1 403 379
+ $ 93 783
Total return:
+ $ 93 783
* 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 $ 1 309 596, split into 3 payments through Q3 2027. The deposit is $ 5 000. The first installment is $ 387 900 (30% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2026
$ 387 900
2
03.2027
$ 458 350
3
09.2027
$ 458 350
* 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
