2 beds
2 floors
113.8 sqm
Smart Villa with an area of 113.82 m² is located on two levels with a private pool and ocean views. The layout divides the space into functional areas: the first floor houses the kitchen and living room, the second — 2 bedrooms and 2 bathrooms. This format increases the usable area and makes the property more attractive to tenants, which contributes to high profitability and increased resale value. The distance to the ocean is only 600 meters, which strengthens the premium positioning of real estate and increases its liquidity.
The villa is transferred entirely with furniture and appliances, which reduces starting investment costs and allows you to immediately rent the property after receiving the rights. The presence of its own swimming pool and two-story layout creates a unique offer on the market and allows you to attract tenants who are willing to pay a premium rate for comfort and privacy.
Ownership format — leasehold for 27 years with the right to extend for another 30 years. Flexible installments with a down payment of 15% are available for investors, and with full payment there is a discount, which reduces the cost of entry. The developer provides guarantees: 3 years for general finishing work, roofing and facade, 2 years for waterproofing and 10 years for the structure of the building, which reduces technical risks and strengthens the investment stability of the facility.
$ 345 000
price from developer
$ 1 500
deposit
$ 50 300
down payment
5 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
+ $ 54 381
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 399 381 (see the price growth chart), which will provide you with a 15.76% profit amounting to about $ 54 381
$ 345 000
Construction Start
$ 399 381
Construction Completion
15.76 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 78 315
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 526 per month (≈ +$ 78 315 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 6 526
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 221 per month (≈ +$ 62 652 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 5 221
Monthly income
5.5 years
Payback period
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
$ 345 000
03.2026
50%
$ 362 250
+ $ 17 250
01.2027
Interior works
$ 380 362
+ $ 35 362
12.2027
Completed
$ 399 380
+ $ 54 380
Total return:
+ $ 54 381
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
The total price is $ 345 000, split into 5 payments through Q2 2027. The deposit is $ 1 500. The first installment is $ 50 300 (15% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 500
1
04.2026
$ 50 300
2
07.2026
$ 73 300
3
11.2026
$ 73 300
4
02.2027
$ 73 300
5
06.2027
$ 73 300
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
The Elysium Villas complex is located in one of the best locations in Changgu — just 5 minutes walk from the beach Pererenan, which ensures stable demand from tourists and tenants. Within a radius of 2–7 minutes are the key properties of the area: Le Bajo Dayclub (2 minutes), Gimme Shelter Skate Park and Bali Polo Club (3 minutes), restaurants Pescado and Masmara (3–4 minutes), as well as La Brisa, Old Man's Beach Club and Jungle Padel (5–7 minutes). This environment guarantees high tourist traffic and maintains attractive rental rates all year round.
An additional advantage is the proximity to the cultural and creative centers of Bali — up to Nuanu City just 10 minutes, which attracts an international audience and contributes to stable occupancy of tenants.
Source: Exclusive 3D Aerial Photography of the «Canggu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
3 beds
3 floors
263 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert Consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726