Villas of 40 m² on land with a total area of 72 m², designed in the “one-bedroom with pool” format, which is in greatest demand among tourists. The layout includes a spacious living room and bedroom, and there is a private swimming pool on site. The price includes full furnishings and built-in equipment — the property is ready for occupancy or rental without additional investments.
Panoramic windows overlook the private pool and green landscapes, and the private terrace forms a popular format for rental in the premium segment. This increases the liquidity of the facility. There is a free shuttle to the beach for owners.
Average increase in the cost of objects on the island — 30–35% from start to completion of construction. Ownership leashold 30+30 years. This format is fully consistent with Indonesian legislation and guarantees the legal purity of the transaction. The complex is managed by the international operator Wyndham, ensuring quality standards and a stable flow of guests.
$ 174 900
price from developer
$ 2 000
deposit
$ 50 500
down payment
10 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 57 892
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 232 792 (see the price growth chart), which will provide you with a 33.1% profit amounting to about $ 57 892
$ 174 900
Construction Start
$ 232 792
Construction Completion
33.1 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 37 953
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 163 per month (≈ +$ 37 953 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 3 163
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 530 per month (≈ +$ 30 363 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 2 530
Monthly income
5.8 years
Payback period
The total price is $ 174 900, split into 10 payments through Q2 2028. The deposit is $ 2 000. The first installment is $ 50 500 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
12.2025
$ 50 500
2
03.2026
$ 13 600
3
06.2026
$ 13 600
4
09.2026
$ 13 600
5
12.2026
$ 13 600
6
04.2027
$ 13 600
7
07.2027
$ 13 600
8
10.2027
$ 13 600
9
01.2028
$ 13 600
10
05.2028
$ 13 600
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
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
$ 174 900
10.2025
Land purchased
$ 192 390
+ $ 17 490
10.2027
Facade
$ 211 629
+ $ 36 729
05.2028
Completed
$ 232 792
+ $ 57 892
Итоговый доход:
+ $ 57 892
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Ramada Nusa Dua is located in the largest resort area Bali with an area of 350 hectares, where 19 level 5 hotels are concentrated★ —this is 20% of the island's total premium fund. The territory is managed by the state operator ITDC, which guarantees security, a high level of service and infrastructure control.
Snow-white beaches, included in the TOP 3 best beaches in Asia, are only 5 minutes away. The coastline stretches for 3 km, more than 70% of it is assigned to luxury hotels, which ensures privacy, well-groomed and a high level of service.
Within a radius of 10 minutes — all key infrastructure for premium tourism: Bali National Golf Club, recognized by the Asian Golf Awards as the best golf course in Asia, international hospital, Bali Collection mall with an area of 8 hectares with boutiques of world brands and cultural sites. All this creates a stable demand among wealthy tourists and increases the attractiveness of facilities for both recreation and investment.