3 beds
2 floors
182.4 sqm
The villa is located on a plot of 443.4 m² and has a total area of 182.39 m². The layout includes 3 bedrooms and 4 bathrooms, with each bedroom having its own bathroom, which ensures a high level of privacy and comfort. The house has a rouftop with a terrace, a private yard with a swimming pool, a recreation area and a parking space. The property has ocean views and is located in the heart of Bukit, providing a balance of privacy and convenient access to infrastructure: the island's popular beaches can be reached in minutes, such as Melasti Beach — approximately 13 minutes by car. This location makes the villa attractive both for family living and for investment purchase or use in a premium rental format.
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
$ 781 881
price from developer
$ 5 000
deposit
$ 385 900
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
+ $ 308 579
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 1 090 460 (see the price growth chart), which will provide you with a 39.47% profit amounting to about $ 308 579
$ 781 881
Construction Start
$ 1 090 460
Construction Completion
39.47 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 159 504
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 13 292 per month (≈ +$ 159 504 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 13 292
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 10 634 per month (≈ +$ 127 603 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 10 634
Monthly income
6.1 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
$ 781 881
06.2026
Foundation
$ 899 163
+ $ 117 282
12.2026
50%
$ 989 079
+ $ 207 198
05.2027
Interior works
$ 1 038 533
+ $ 256 652
06.2027
Completed
$ 1 090 460
+ $ 308 579
Total return:
+ $ 3 08 579
* 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 $ 781 881, split into 5 payments through Q2 2027. The deposit is $ 5 000. The first installment is $ 385 900 (49% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 385 900
2
08.2026
$ 97 740
3
11.2026
$ 97 740
4
02.2027
$ 97 740
5
06.2027
$ 97 740
* 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
