2 beds
1 floors
106 sqm
Villa with an area of 106 sq. m on a plot of 300.1 sq. m is located in Flower Estates — one of the Nuanu City complexes in the Golden Mile area, the most luxurious part of the project. The layout includes 2 bedrooms and 3 bathrooms, with each bedroom having its own bathroom and the living room combined with the kitchen, increasing liquidity for rent. The price already includes turnkey furniture and equipment, which allows you to launch the facility faster without additional investments. Its private pool and views of the garden and water enhance the attractiveness for tenants.
The concept is built around life in gardens: each villa is linked to a plant on the site and complemented by a subscription to fresh flowers, forming a more unique rental product. The location is located away from the main flow of tourists, providing privacy, while all Nuanu City infrastructure remains nearby, including free entry and discounts on site. The project is already generating a high flow of visitors, and investment in development is supporting demand. The location 11 minutes from Pantai Nyanyi Beach and 7 minutes from the school further expands the target audience of tenants.
Purchasing at the current stage provides a more favorable entry point and potential for cost growth. Installment plans are available with a down payment of 30%, which reduces the burden on capital, and a 15-year warranty on the design increases the predictability of investments. The property is suitable for investors focused on rental income with the possibility of personal residence in certain periods.
Villa purchase savings
$ 500 000
price from developer
$ 5 000
deposit
$ 145 000
down payment
3 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
+ $ 107 753
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 607 753 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 107 753
$ 500 000
Construction Start
$ 607 753
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 102 000
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 8 500 per month (≈ +$ 102 000 per year). Yield ~20.4%, estimated payback period — 4.9 years.
20.4 %
Annual ROI (%)
+ $ 8 500
Monthly income
4.9 years
Payback period
Long-term rental provides a stable cash flow: about $ 6 800 per month (≈ +$ 81 600 per year). Yield ~16.3%, estimated payback period — 6.1 years.
16.3 %
Annual ROI (%)
+ $ 6 800
Monthly income
6.1 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
+ $ 25 000
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 150 000. By the time of the second payment (october 10), the property price will be $ 525 000. You exit the deal and assign your ownership rights, yielding a 16.7% profit of $ 25 000
$ 5 000
Deposit
$ 145 000
First Installment
16.7 %
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
$ 500 000
08.2026
Foundation
$ 525 000
+ $ 25 000
12.2026
50%
$ 551 250
+ $ 51 250
02.2027
Interior works
$ 578 812
+ $ 78 812
03.2027
Completed
$ 607 753
+ $ 107 753
Total return:
+ $ 1 07 753
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 3, deposit: 5 000
The total price is $ 500 000, split into 3 payments through Q1 2027. The deposit is $ 5 000. The first installment is $ 145 000 (29% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 5 000
1
05.2026
$ 145 000
2
10.2026
$ 175 000
3
03.2027
$ 175 000
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The Flower Estates complex is located in a prestigious location in Bali, as part of the large-scale Nuanu project, which creates a new space of luxury infrastructure and comfortable living. The well-positioned location provides quick access to key points on the island: just 17 minutes to Kedungu Beach, 11 minutes to Pantai Nyanyi Beach and 9 minutes to Tanah Lot Temple Square — one of the most iconic places in the region.
In the immediate vicinity of the complex there is all the necessary infrastructure for everyday life and recreation: the international school ProEd Global School — just 7 minutes drive, the gym — 10 minutes, and the helipad is located just 2 minutes, which emphasizes the high level of privacy and convenience for residents.
Source: Exclusive 3D Aerial Photography of the «Nyanyi» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
