The two-storey villa with an area of 235.1 m² is located on a plot of 251.6 m² — this is a premium investment asset with a thoughtful layout, suitable for both family living and short-term rental of a high check. Three isolated bedrooms, each with its own bathroom, provide privacy for each guest or family member. A spacious additional bathroom and a separate module for staff increase the functionality of the facility — especially relevant for long-term rentals or living with staff.
The villa is located on a plot with a private swimming pool and spacious rooftop space, which can be adapted for a lounge, barbecue area or yoga terrace. Panoramic windows overlook the green garden and private pool, creating the feeling of a secluded resort. And the pond with carp — an element that emphasizes aesthetics and creates an atmosphere of calm. This type increases liquidity during resale and adds 15–20% to the rental price. Architectural solutions take into account the climate of the region: a solid cast structure without access for insects and high seismic resistance increase durability and reduce operational risks.
The villa is located just a 9-minute walk from the ocean and is managed by an international hotel company. The facility is fully furnished and ready for use immediately after receiving the keys. Available installment plan with a down payment of 30% or more, as well as a 50/50 joint purchase with the developer. Registration is carried out according to the scheme leasehold for 30 years with the possibility of extension. 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.
VILLA PURCHASE SAVINGS
$ 863 000
price from developer
$ 5 000
deposit
$ 253 900
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
+ $ 88 458
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 951 458 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 88 458
$ 863 000
Construction Start
$ 951 458
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 157 066
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 089 per month (≈ +$ 157 066 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 13 089
Monthly income
5.5 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 471 per month (≈ +$ 125 653 per year). Yield ~14.6%, estimated payback period — 6.9 years.
14.6 %
Annual ROI (%)
+ $ 10 471
Monthly income
6.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 3, deposit: 5 000
The total price is $ 863 000, split into 3 payments through Q2 2026. The deposit is $ 5 000. The first installment is $ 253 900 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
12.2025
$ 253 900
2
02.2026
$ 302 050
3
05.2026
$ 302 050
* 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
$ 863 000
09.2025
50%
$ 906 150
+ $ 43 150
05.2026
Completed
$ 951 458
+ $ 88 458
Итоговый доход:
+ $ 88 458
* 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 a 9-minute 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
@APARTOR Real Estate 2023
All rights reserved