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, pond with carp, natural materials (stone decoration, wooden elements) and a well-thought-out storage system. The villa is fully furnished and ready for occupancy or rental immediately after completion of construction, which allows you to quickly bring the property to the rental market.
When purchasing, 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
$ 537 000
price from developer
$ 5 000
deposit
$ 156 100
down payment
4 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
+ $ 55 042
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 592 042 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 55 042
$ 537 000
Construction Start
$ 592 042
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 150 467
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 12 539 per month (≈ +$ 150 467 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 (≈ +$ 120 374 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: 4, deposit: 5 000
The total price is $ 537 000, split into 4 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 156 100 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
10.2025
$ 156 100
2
12.2025
$ 125 300
3
02.2026
$ 125 300
4
05.2026
$ 125 300
* 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
$ 537 000
09.2025
50%
$ 563 850
+ $ 26 850
05.2026
Completed
$ 592 042
+ $ 55 042
Итоговый доход:
+ $ 55 042
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
LOCATION
The complex is located on the southwest coast of Bali, just 3 minutes walk from the ocean. This is an area of active development — the Nyani area in Tabanan district is already becoming a new center of attraction for investors and tourists.
The project is part of Nuanu — a large-scale cultural and environmental cluster with an area of 44 hectares with its own world-class infrastructure. There is already a light museum, an amphitheater, an alpaca farm, a 5 km long eco-trail, a wellness center, a school, a beach club and more than 20 restaurants on the territory. It is a place not only for living, but also for capital growth — with steady rental demand, high tourist activity and limited supply in the primary market
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