1 beds
2 floors
188.8 sqm
The villa with an area of 188.8 m² includes 1 bedroom, 2 bathrooms, a private yard with a swimming pool and a rooftop with a terrace. The panoramic windows offer ocean views, which increases the liquidity of the property and makes it attractive to premium segment tenants. The location, just 7 minutes from the ocean, ensures a steady flow of tourists and maintains high demand for short-term rentals.
Villa owners are given access to the entire infrastructure of the complex, including a unique treadmill, which expands the audience of tenants and increases occupancy. The property is transferred with furniture and appliances, which reduces additional investments and allows you to immediately launch the rental after receiving the rights. There is 24/7 security on the territory of the complex, which ensures a high level of security.
The complex is equipped with its own water well and electricity generation system, reducing operational risks and dependence on external resources. Ownership format — leasehold, flexible installment plans are available with a down payment of 50%**, which facilitates entry into the project and allows the investor to fix the property at an early stage of value growth. Due to the location, view characteristics and unique features of the villa, the property has high investment potential and stable rental demand.
Villa purchase savings
$ 356 840
price from developer
$ 1 000
deposit
$ 177 400
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
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 140 831
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 497 671 (see the price growth chart), which will provide you with a 39.47% profit amounting to about $ 140 831
$ 356 840
Construction Start
$ 497 671
Construction Completion
39.47 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 77 434
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 453 per month (≈ +$ 77 434 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 6 453
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 5 162 per month (≈ +$ 61 947 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 5 162
Monthly income
5.8 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 53 526
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 178 400. By the time of the second payment (july 07), the property price will be $ 410 366. You exit the deal and assign your ownership rights, yielding a 30% profit of $ 53 526
$ 1 000
Deposit
$ 177 400
First Installment
30 %
Profit, %
Price growth by completition in USD
Construction stages: 4
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
$ 356 840
06.2026
Foundation
$ 410 366
+ $ 53 526
12.2026
50%
$ 451 403
+ $ 94 563
05.2027
Interior works
$ 473 973
+ $ 117 133
06.2027
Completed
$ 497 672
+ $ 140 832
Total return:
+ $ 1 40 831
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 1 000
The total price is $ 356 840, split into 5 payments through Q2 2027. The deposit is $ 1 000. The first installment is $ 177 400 (50% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
04.2026
$ 177 400
2
07.2026
$ 44 610
3
11.2026
$ 44 610
4
02.2027
$ 44 610
5
06.2027
$ 44 610
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The project is located in the very center of the Bukit — peninsula in the southern part of the island of Bali. The area is considered one of the most prestigious and picturesque on the island: Bukit is known as the world's surfing mecca, a concentration of the best beach clubs, luxury resorts and expensive hotels. Due to its convenient location, the road to Ngurah Rai International Airport takes about 14 km, providing a quick and comfortable transfer.
The complex is located in close proximity to the most famous beaches in southern Bali. Melasti Beach is just 7 minutes' drive away, Balangan Beach — 12 minutes and Nusa Dua Resort Area — about 15 minutes. One of the symbols of the area — Uluwatu Temple complex — is located just a 17-minute drive away.
Just 500 meters from the complex is the island's largest cultural park — Garuda Wisnu Kencana Cultural Park, famous for its monumental statue of the god Vishnu and the sacred mineral spring Parahyangan Somaka Giri. For surfers, popular spots are nearby: Green Bowl Beach (9 minutes) and Dreamland Beach
Source: Exclusive 3D Aerial Photography of the «Bukit» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
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