1 beds
1 floors
90 sqm
Premium Villa — is a private premium holiday format: the villa has an area of 90 sq. m is located on an area of 120 sq. m and includes a thoughtful layout with 1 bedroom and 2 bathrooms. The space is ideal for couple accommodation or rental, allowing the buyer to target a higher tenant segment and maintain a stable rental rate. Furniture is included in the property, so the purchase does not require additional investments, and the decision to buy becomes even more convenient and faster.
The location just 200 meters from the ocean with access to a private beach enhances the investment attractiveness of the property. There is a multi-level medical center for recovery and diagnostics on the territory with programs for comprehensive examination, rehabilitation and anti-aging therapy. This creates an additional flow of guests outside the high tourist season, expands the audience and gives the buyer stable occupancy throughout the year, making the purchase especially profitable.
The project is managed by the international brand Radisson, which guarantees a high level of service and trust from tenants. Purchase is possible in installments, and the buyer can make part of the payments after construction is completed. The collaboration with Gucci strengthens its positioning in the premium segment, increasing interest in the property and motivating investors to buy a villa with high potential for stable rental and capital profitability.
Villa purchase savings
$ 526 700
price from developer
$ 2 000
deposit
$ 50 700
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
+ $ 113 507
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 640 207 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 113 507
$ 526 700
Construction Start
$ 640 207
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 114 294
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 9 524 per month (≈ +$ 114 294 per year). Yield ~21.7%, estimated payback period — 4.6 years.
21.7 %
Annual ROI (%)
+ $ 9 524
Monthly income
4.6 years
Payback period
Long-term rental provides a stable cash flow: about $ 7 620 per month (≈ +$ 91 435 per year). Yield ~17.4%, estimated payback period — 5.8 years.
17.4 %
Annual ROI (%)
+ $ 7 620
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
+ $ 26 335
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 52 700. By the time of the second payment (april 04), the property price will be $ 553 035. You exit the deal and assign your ownership rights, yielding a 50% profit of $ 26 335
$ 2 000
Deposit
$ 50 700
First Installment
50 %
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
$ 526 700
09.2026
Foundation
$ 553 035
+ $ 26 335
09.2027
50%
$ 580 687
+ $ 53 987
01.2027
Frame
$ 609 721
+ $ 83 021
12.2028
Completed
$ 640 207
+ $ 113 507
Total return:
+ $ 1 13 507
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 2 000
The total price is $ 526 700, split into 5 payments through Q4 2029. The deposit is $ 2 000. The first installment is $ 50 700 (10% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 2 000
1
05.2026
$ 50 700
2
04.2027
$ 118 500
3
02.2028
$ 118 500
4
01.2029
$ 118 500
5
12.2029
$ 118 500
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
MediSpa Villas are located just 200 meters from the private beach of Pantai Nunggalan, providing direct access to the ocean and privacy for guests. The sports complex is 5 minutes away, creating convenient conditions for active recreation and health programs.
The location is surrounded by international premium hotels — Six Senses, Khayangan Estate, The Edge, and the immediate neighbor is BVLGARI Resort Bali, one of the most prestigious hotels on the island. This environment increases the investment attractiveness of the project and maintains a stable flow of premium guests.
Source: Exclusive 3D Aerial Photography of the «Uluwatu» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
