1 beds
2 floors
80.8 sqm
The villa is located on an area of 188.8 m² and has a living area of 80.83 m². Includes 1 bedroom, 2 bathrooms, private yard with swimming pool, storage area for equipment and a rouftop with a spacious terrace. The windows offer ocean views, which increases the liquidity of the property and makes it attractive for rental in the premium segment. The complex is located in the center of Bukit Peninsula, from where it is convenient to get to any beach on the island, including Melasti Beach — about 13 minutes by car. This format is great for a couple and for those who are considering buying a villa for rent with an emphasis on comfort, privacy and uniqueness of the property.
The owners have access to the entire infrastructure of the complex, the concept of which is focused on sports and an active lifestyle. Key Feature — a treadmill throughout the area, a rare format for Bali that enhances the attractiveness of the property to the buyer. Fitness, spa, swimming pool, surf school and public spaces are also provided, expanding the audience of tenants and increasing occupancy. The villa is available with furniture, appliances, as well as included decor and textiles, so the purchase does not require additional investments and allows you to quickly launch the rental after purchase.
The complex is equipped with its own water well and electricity generation system, which reduces operational risks and dependence on external resources. It is possible to install solar panels. Land tax of 10% is not included in the price. 24-hour security provides a high level of security, and flexible installment plans make purchases more accessible to the buyer. Thanks to the location, view characteristics and format, the property has high investment potential and stable rental demand.
Villa purchase savings
$ 324 400
price from developer
$ 5 000
deposit
$ 157 200
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
+ $ 128 029
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 452 429 (see the price growth chart), which will provide you with a 39.47% profit amounting to about $ 128 029
$ 324 400
Construction Start
$ 452 429
Construction Completion
39.47 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 73 639
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 6 137 per month (≈ +$ 73 639 per year). Yield ~22.7%, estimated payback period — 4.4 years.
22.7 %
Annual ROI (%)
+ $ 6 137
Monthly income
4.4 years
Payback period
Long-term rental provides a stable cash flow: about $ 4 909 per month (≈ +$ 58 911 per year). Yield ~18.2%, estimated payback period — 5.5 years.
18.2 %
Annual ROI (%)
+ $ 4 909
Monthly income
5.5 years
Payback period
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
$ 324 400
06.2026
Foundation
$ 373 060
+ $ 48 660
12.2026
50%
$ 410 366
+ $ 85 966
05.2027
Interior works
$ 430 884
+ $ 106 484
06.2027
Completed
$ 452 428
+ $ 128 028
Total return:
+ $ 1 28 029
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 5 000
The total price is $ 324 400, split into 5 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 157 200 (48% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 157 200
2
08.2026
$ 40 550
3
11.2026
$ 40 550
4
02.2027
$ 40 550
5
06.2027
$ 40 550
* 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, with Bukit 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 can be reached in just 13 minutes, Pandawa Beach — in 16 minutes and Nusa Dua Beach — in about 23 minutes. One of the symbols of the area — Uluwatu Temple complex — is located just 20 minutes 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
