Two-storey villa with an area of 131.6 m² is located on a plot of 250.3 m² with a private garden, a swimming pool of 17 m² and a covered roof terrace. The spacious layout includes two bedrooms, an open space area with kitchen and living room, which increases the attractiveness for rent and family living.
Particular attention is paid to architectural solutions: panoramic windows, yoga area, koi pond, natural materials (stone decoration, wooden elements) and a well-thought-out storage system. The villa is fully furnished and ready to move in or rent out immediately after construction is completed.
At the start of sales, preferential conditions apply: installment plans, bonuses from the developer and a reduced price compared to the market price. Thanks to its location as part of Nuanu City — an innovative city on the coast of Bali —, the facility has high potential for growth in value and liquidity during resale. Payback period — from 6.5 years.
VILLA PURCHASE SAVINGS
$ 536 990
price from developer
$ 5 000
deposit
$ 263 500
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
+ $ 55 041
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 592 031 (see the price growth chart), which will provide you with a 90.7% profit amounting to about $ 55 041
$ 536 990
Construction Start
$ 592 031
Construction Completion
90.7 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 150 465
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 539 per month (≈ +$ 150 465 per year). Yield ~28.02%, estimated payback period — 3.6 years.
28.02 %
Annual ROI (%)
+ $ 12 539
Monthly income
3.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 031 per month (≈ +$ 120 372 per year). Yield ~22.4%, estimated payback period — 4.5 years.
22.4 %
Annual ROI (%)
+ $ 10 031
Monthly income
4.5 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 5 000
The total price is $ 536 990, split into 3 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 263 500 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 263 500
2
01.2026
$ 134 240
3
05.2026
$ 134 240
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 2
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
$ 536 990
09.2025
50%
$ 563 840
+ $ 26 850
05.2026
Completed
$ 592 032
+ $ 55 042
Итоговый доход:
+ $ 55 041
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The Origins complex is located just 900 meters from the ocean and is surrounded by developed infrastructure for living and relaxing. 300 meters away — school and university. Nearby: recording studio, alpaca farm, amphitheater, indoor paddle court, Japanese museum, coworking space, SPA complex and baths. For nature lovers — eco-trail with interactive light and sound installations 5 km long. Nearby there are more than 20 cafes and restaurants, a shopping and fitness center, as well as a stylish beach club.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@Tokens Real Estate 2023
All rights reserved